Exchange Offer for
$1,050,000,000
9.50% Senior Secured Notes due December 15, 2016
Page | ||||
1 | ||||
17 | ||||
42 | ||||
43 | ||||
44 | ||||
45 | ||||
49 | ||||
81 | ||||
83 | ||||
100 | ||||
126 | ||||
131 | ||||
138 | ||||
147 | ||||
235 | ||||
243 | ||||
244 | ||||
245 | ||||
245 | ||||
F-1 |
1
2
3
4
Securities Offered | Up to $1,050,000,000 aggregate principal amount of 9.50% senior secured notes due 2016 registered under the Securities Act, or the exchange notes and, together with the outstanding notes, the notes. | |
The terms of the exchange notes offered in the exchange offer are substantially identical to those of the outstanding notes, except that the transfer restrictions, registration rights and additional interest provisions relating to the outstanding notes do not apply to the exchange notes. | ||
The Exchange Offer | We are offering exchange notes in exchange for a like principal amount of our outstanding notes. You may tender your outstanding notes for exchange notes by following the procedures described under the heading “The Exchange Offer.” | |
Tenders; Expiration Date; Withdrawal | The exchange offer will expire at 12:00 a.m., New York City time, on August 9, 2011, unless we extend it. You may withdraw any outstanding notes that you tender for exchange at any time prior to the expiration of this exchange offer. See “The Exchange Offer — Terms of the Exchange Offer” for a more complete description of the tender and withdrawal period. | |
Condition to the Exchange Offer | The exchange offer is not subject to any conditions, other than that the exchange offer does not violate any applicable law or applicable interpretations of the staff of the SEC. | |
The exchange offer is not conditioned upon any minimum aggregate principal amount of outstanding notes being tendered in the exchange. | ||
Procedures for Tendering Outstanding Notes | To participate in this exchange offer, you must properly complete and duly execute a letter of transmittal, which accompanies this prospectus, and transmit it, along with all other documents required by such letter of transmittal, to the exchange agent on or before the expiration date at the address provided on the cover page of the letter of transmittal. | |
In the alternative, you can tender your outstanding notes by book-entry delivery following the procedures described in this prospectus, whereby you will agree to be bound by the letter of transmittal and we may enforce the letter of transmittal against you. | ||
If a holder of outstanding notes desires to tender such notes and the holder’s outstanding notes are not immediately available, or time will not permit the holder’s outstanding notes or other required documents to reach the exchange agent before the expiration date, or the procedure for book-entry transfer cannot be completed on a timely basis, a tender may be effected pursuant to the guaranteed delivery procedures described in this prospectus. |
5
See “The Exchange Offer — How to Tender Outstanding Notes for Exchange.” | ||
United States Federal Tax Considerations | The exchange of outstanding notes for exchange notes in the exchange offer will not be a taxable event for United States federal income tax purposes. See “Material United States Federal Tax Considerations”. | |
Use of Proceeds | We will not receive any cash proceeds from the exchange offer. | |
Exchange Agent | U.S. Bank National Association, the trustee under the indenture governing the notes, is serving as exchange agent in connection with the exchange offer. The address and telephone number of the exchange agent are set forth under the heading “The Exchange Offer — Exchange Agent.” | |
Consequences of Failure to Exchange Your Outstanding Notes | Outstanding notes not exchanged in the exchange offer will continue to be subject to the restrictions on transfer that are described in the legend on the outstanding notes. In general, you may offer or sell your outstanding notes only if they are registered under, or offered or sold under an exemption from, the Securities Act and applicable state securities laws. We do not currently intend to register the outstanding notes under the Securities Act. If your outstanding notes are not tendered and accepted in the exchange offer, it may become more difficult for you to sell or transfer your outstanding notes. | |
Resales of the Exchange Notes | Based on interpretations of the staff of the SEC, we believe that you may offer for sale, resell or otherwise transfer the exchange notes that we issue in the exchange offer without complying with the registration and prospectus delivery requirements of the Securities Act if: | |
• you are not a broker-dealer tendering notes acquired directly from us; | ||
• you acquire the exchange notes issued in the exchange offer in the ordinary course of your business; | ||
• you are not participating, do not intend to participate, and have no arrangement or undertaking with anyone to participate, in the distribution of the exchange notes issued to you in the exchange offer; and | ||
• you are not an “affiliate” of our company, as that term is defined in Rule 405 of the Securities Act. | ||
If any of these conditions are not satisfied and you transfer any exchange notes issued to you in the exchange offer without delivering a proper prospectus or without qualifying for a registration exemption, you may incur liability under the Securities Act. We will not be responsible for, or indemnify you against, any liability you incur. | ||
Any broker-dealer that acquires exchange notes in the exchange offer for its own account in exchange for outstanding notes which it acquired through market-making or other trading activities must acknowledge that it will deliver this prospectus when it resells or transfers any exchange notes issued in the exchange offer. See “Plan of Distribution” for a description of the prospectus delivery obligations of broker-dealers. |
6
Issuer | McJunkin Red Man Corporation. | |
Securities Offered | Up to $1,050,000,000 aggregate principal amount of 9.50% senior secured notes due 2016. | |
Maturity Date | The exchange notes will mature on December 15, 2016. | |
Interest Payment Dates | Interest on the exchange notes will be payable in cash on June 15 and December 15 of each year. | |
Guarantees | The exchange notes are unconditionally guaranteed, jointly and severally, by all of our wholly owned domestic subsidiaries (together with any other restricted subsidiaries that may guarantee the notes from time to time, the “Subsidiary Guarantors”) and by McJunkin Red Man Holding Corporation. McJunkin Red Man Holding Corporation does not have any material assets other than its ownership of 100% of the Issuer’s capital stock. | |
Under the indenture relating to the exchange notes, any wholly-owned domestic subsidiary (other than immaterial subsidiaries) formed or acquired on or after the date of the indenture and any restricted subsidiary that provides a guarantee with respect to our revolving credit facility or any other indebtedness of the Issuer or any Subsidiary Guarantor will also be required to guarantee the notes. See “Description of Exchange Notes — Certain Covenants — Guarantees.” | ||
Collateral | The exchange notes and the guarantees by the Subsidiary Guarantors are secured on a senior basis (subject to permitted prior liens), together with any other Priority Lien Obligations (as such term is defined in “Description of Exchange Notes — Certain Definitions”), equally and ratably by security interests granted to the collateral trustee in all Notes Priority Collateral (as such term is defined in “Description of Exchange Notes — Certain Definitions”) from time to time owned by the Issuer or the Subsidiary Guarantors. The guarantee of McJunkin Red Man Holding Corporation is not secured. | |
The Notes Priority Collateral generally comprises substantially all of the Issuer’s and the Subsidiary Guarantors’ tangible and intangible assets, other than specified excluded assets. The collateral trustee holds the senior liens on the Notes Priority Collateral in trust for the benefit of the holders of the exchange notes and the holders of any other Priority Lien Obligations. See “Description of Exchange Notes — Security — Collateral”. | ||
The exchange notes and the guarantees by the Subsidiary Guarantors are also secured on a junior basis (subject to the lien which secures our revolving credit facility and other permitted prior liens) together with the Existing Notes by security interests granted to the collateral trustee in all ABL Priority Collateral (as such term is defined in “Description of Exchange Notes — Certain Definitions”) from time to time owned by the Issuer or the Subsidiary Guarantors. |
7
The ABL Priority Collateral generally comprises substantially all of the Issuer’s and the Subsidiary Guarantors’ accounts receivable, inventory, general intangibles and other assets relating to the foregoing, deposit and securities accounts (other than the “Net Available Cash Account,” as such term is defined in the intercreditor agreement), and proceeds and products of the foregoing, other than specified excluded assets. See “Description of Exchange Notes — Security — Collateral”. The collateral trustee holds the junior liens on the ABL Priority Collateral in trust for the benefit of the holders of the exchange notes and the holders of any other Priority Lien Obligations. | ||
Assets owned by our non-guarantor subsidiaries and by McJunkin Red Man Holding Corporation are not part of the collateral securing the exchange notes or our revolving credit facility. See “Description of Exchange Notes — Security” and “Risk Factors — Risks Related to the Collateral and the Guarantees”. | ||
Ranking | The exchange notes and the related guarantees are the Issuer’s and the Subsidiary Guarantors’ senior secured obligations and McJunkin Red Man Holding Corporation’s senior unsecured obligation. The indebtedness evidenced by the exchange notes and subsidiary guarantees ranks: | |
• senior to any debt of the Issuer and the Subsidiary Guarantors to the extent of the collateral which secures the exchange notes and guarantees on a senior basis; | ||
• equal with all of the Issuer’s and the Subsidiary Guarantors’ existing and future senior indebtedness (before giving effect to security interests); | ||
• senior to all of the Issuer’s and the Subsidiary Guarantors’ existing and future subordinated indebtedness; | ||
• junior in priority to our revolving credit facility (to the extent of the collateral that secures our revolving credit facility) and to any other debt incurred after the issue date that has a priority security interest relative to the exchange notes in the collateral that secures the revolving credit facility; | ||
• equal in priority to any other indebtedness incurred before or after the issue date which is secured on an equal basis with the exchange notes and guarantees, including the outstanding notes; and | ||
• junior in priority to the existing and future claims of creditors and holders of preferred stock of our subsidiaries that do not guarantee the exchange notes. | ||
As of March 31, 2011: | ||
• we and the Subsidiary Guarantors had $245 million outstanding under our revolving credit facility and outstanding letters of credit of approximately $4.8 million (with $377 million of available borrowings under our revolving credit facility), and, as of March 31, 2011, on an as adjusted basis after giving effect to the Refinancing, we would have had $255 million outstanding under our revolving credit facility and outstanding letters of credit of approximately |
8
$4.8 million (with $380 million of available borrowings under our revolving credit facility), all of which would rank senior to the exchange notes to the extent of the collateral securing the revolving credit facility on a senior basis; | ||
• our non-guarantor subsidiaries had indebtedness of $59 million and borrowing availability of an additional $100 million, and, as of March 31, 2011, on an as adjusted basis after giving effect to the Refinancing, our non-guarantor subsidiaries would have had indebtedness of $59 million and borrowing availability of an additional $156 million, all of which would rank senior to the exchange notes; | ||
• we and the guarantors had $1.05 billion of outstanding notes outstanding plus certain outstanding interest rate swap agreements, all of which would rank pari passu with the exchange notes; | ||
• we and the guarantors had no subordinated indebtedness; and | ||
• our parent guarantor had no indebtedness other than its guarantee of the outstanding notes. | ||
See “Description of Exchange Notes — Brief Description of the Notes and the Note Guarantees”. | ||
Intercreditor Agreement | The collateral trustee has entered into an intercreditor agreement with the Issuer, the Subsidiary Guarantors and Bank of America, N.A., as collateral agent under our revolving credit facility, which governs the relationship of noteholders and the lenders under our revolving credit facility with respect to collateral and certain other matters. See “Description of Exchange Notes — The Intercreditor Agreement”. | |
Collateral Trust Agreement | The Issuer and the Subsidiary Guarantors have entered into a collateral trust agreement with the collateral trustee and the trustee under the indenture governing the notes. The collateral trust agreement sets forth the terms on which the collateral trustee will receive, hold, administer, maintain, enforce and distribute the proceeds of all liens upon the collateral which it holds in trust. See “Description of Exchange Notes — The Collateral Trust Agreement”. | |
Sharing of Liens and Collateral | The liens securing the exchange notes secure the outstanding notes on an equal and ratable basis with the exchange notes. The Issuer and the Subsidiary Guarantors may issue additional senior secured indebtedness under the indenture governing the notes. The liens securing the notes may also secure, together on an equal and ratable basis with the notes, other Priority Lien Debt (as such term is defined in “Description of Exchange Notes — Certain Definitions”) permitted to be incurred by the Issuer under the indenture governing the notes, including additional notes of the same class under the indenture governing the notes. The Issuer and the Subsidiary Guarantors may also grant additional liens on the collateral securing the notes on a junior basis to secure Subordinated Lien Debt (as such term is defined in “Description of Exchange Notes — Certain Definitions”) permitted to be incurred under the indenture governing the notes. | |
Optional Redemption | We may redeem the exchange notes, in whole or in part, at any time on or after December 15, 2012 at the redemption prices set forth in this |
9
prospectus. In addition, at any time prior to December 15, 2012, we may redeem some or all of the exchange notes at a price equal to 100% of the principal amount of the exchange notes plus a make-whole premium and accrued and unpaid interest to the redemption date, in each case, as described in this prospectus under “Description of Exchange Notes — Optional Redemption”. | ||
We may also, at any time prior to December 15, 2012, redeem up to 35% of the aggregate principal amount of the notes issued under the indenture governing the notes with the net proceeds of certain equity offerings at the redemption price set forth in this prospectus. See “Description of Exchange Notes — Optional Redemption”. | ||
Offers to Purchase | If we sell certain assets without applying the proceeds in a specified manner, or experience certain change of control events, each holder of exchange notes may require us to purchase all or a portion of its notes at the purchase prices set forth in this prospectus, plus accrued and unpaid interest and special interest, if any, to the purchase date. See “Description of Exchange Notes — Repurchase at the Option of Holders”. Our revolving credit facility or other agreements may restrict us from repurchasing any of the exchange notes, including any purchase we may be required to make as a result of a change of control or certain asset sales. See “Risk Factors — Risks Related to the Exchange Notes — We May Not Have the Ability to Raise the Funds Necessary to Finance the Change of Control Offer or the Asset Sale Offer Required by the Indenture Governing the Notes”. | |
Covenants | The indenture governing the exchange notes contains covenants that impose significant restrictions on our business. The restrictions that these covenants place on us and our restricted subsidiaries include limitations on our ability and the ability of our restricted subsidiaries to, among other things: | |
• incur additional indebtedness; | ||
• issue certain preferred stock or disqualified capital stock; | ||
• create liens; | ||
• pay dividends or make other restricted payments; | ||
• make certain payments on debt that is subordinated or secured on a basis junior to the exchange notes; | ||
• make investments; | ||
• sell assets; | ||
• create restrictions on the payment of dividends or other amounts to us from restricted subsidiaries; | ||
• consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; | ||
• enter into transactions with our affiliates; and | ||
• designate our subsidiaries as unrestricted subsidiaries. |
10
These covenants are subject to a number of important exceptions and qualifications, which are described under “Description of Exchange Notes”. | ||
Original Issue Discount | The outstanding notes were issued with original issue discount for United States federal income tax purposes, and the exchange notes will be treated as issued with the same amount of original issue discount as the outstanding notes exchanged therefor. For United States federal income tax purposes, U.S. Holders will be required to include the original issue discount in gross income (as ordinary income) as it accrues on a constant yield basis in advance of the receipt of the cash payment to which such income is attributable (regardless of whether such U.S. Holders use the cash or accrual method of tax accounting). See “Material United States Federal Tax Considerations — Stated Interest and Original Issue Discount”. | |
No Assurance of Active Trading Market | The exchange notes will not be listed on any securities exchange or on any automated dealer quotation system. We cannot assure you that an active or liquid trading market for the exchange notes will exist or be maintained. If an active or liquid trading market for the exchange notes is not maintained, the market price and liquidity of the exchange notes may be adversely affected. See “Risk Factors — Risks Related to the Exchange Notes — There is no Prior Public Market for the Exchange Notes. If an Actual Trading Market does Not Exist or is Not Maintained for the Exchange Notes, You May Not Be Able To Resell Them Quickly, for the Price That You Paid or at All.” |
11
12
Successor | Predecessor | ||||||||||||||||||||||||||||||||
Eleven | One Month | ||||||||||||||||||||||||||||||||
Three Months Ended | Months Ended | Ended | Year Ended | ||||||||||||||||||||||||||||||
March 31, | Year Ended December 31, | December 31, | January 30, | December 31, | |||||||||||||||||||||||||||||
2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2007 | 2006 | ||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||
(In millions, except per share information) | |||||||||||||||||||||||||||||||||
Statement of Operations Data: | |||||||||||||||||||||||||||||||||
Sales | $ | 991.8 | $ | 858.3 | $ | 3,845.5 | $ | 3,661.9 | $ | 5,255.2 | $ | 2,124.9 | $ | 142.5 | $ | 1,713.7 | |||||||||||||||||
Cost of sales | 844.8 | 728.8 | 3,327.0 | 3,067.4 | 4,273.1 | 1,761.9 | 114.9 | 1,398.5 | |||||||||||||||||||||||||
Inventory write-down | — | — | 0.4 | 46.5 | — | — | — | — | |||||||||||||||||||||||||
Gross margin | 147.0 | 129.5 | 518.1 | 548.0 | 982.1 | 363.0 | 27.6 | 315.2 | |||||||||||||||||||||||||
Selling, general and administrative expenses | 114.8 | 108.1 | 447.8 | 408.6 | 482.1 | 218.5 | 15.9 | 189.5 | |||||||||||||||||||||||||
Goodwill and intangibles impairment charge | — | — | — | 386.1 | — | — | — | — | |||||||||||||||||||||||||
Operating income (loss) | 32.2 | 21.4 | 70.3 | (246.7 | ) | 500.0 | 144.5 | 11.7 | 125.7 | ||||||||||||||||||||||||
Other (expense) income | |||||||||||||||||||||||||||||||||
Interest expense | (33.5 | ) | (35.3 | ) | (139.6 | ) | (116.5 | ) | (84.5 | ) | (61.7 | ) | (0.1 | ) | (2.8 | ) | |||||||||||||||||
Net gain on early extinguishment of debt | — | — | — | 1.3 | — | — | — | — | |||||||||||||||||||||||||
Change in fair value of derivative instruments | 1.9 | (4.1 | ) | (4.9 | ) | 8.9 | (6.2 | ) | — | — | — | ||||||||||||||||||||||
Other, net | (2.4 | ) | (0.4 | ) | (1.0 | ) | (1.8 | ) | (2.6 | ) | (0.8 | ) | (0.4 | ) | (5.0 | ) | |||||||||||||||||
Total other (expense) income | (34.0 | ) | (39.8 | ) | (145.5 | ) | (108.1 | ) | (93.3 | ) | (62.5 | ) | (0.5 | ) | (7.8 | ) | |||||||||||||||||
Income (loss) before income taxes | (1.8 | ) | (18.4 | ) | (75.2 | ) | (354.8 | ) | 406.7 | 82.0 | 11.2 | 117.9 | |||||||||||||||||||||
Income taxes | (0.7 | ) | (6.5 | ) | (23.4 | ) | (15.0 | ) | 153.2 | 32.1 | 4.6 | 48.3 | |||||||||||||||||||||
Net income (loss) | $ | (1.1 | ) | $ | (11.9 | ) | $ | (51.8 | ) | $ | (339.8 | ) | $ | 253.5 | $ | 49.9 | $ | 6.6 | $ | 69.6 | |||||||||||||
Other Financial Data: | |||||||||||||||||||||||||||||||||
Net cash provided by (used in) operations | 5.8 | 6.4 | 112.5 | 505.5 | (137.4 | ) | 110.2 | 6.6 | 18.4 | ||||||||||||||||||||||||
Net cash provided by (used in) investing activities | 11.9 | (4.4 | ) | (16.2 | ) | (66.9 | ) | (314.2 | ) | (1,788.9 | ) | (0.2 | ) | (3.3 | ) | ||||||||||||||||||
Net cash provided by (used in) financing activities | (30.8 | ) | (23.8 | ) | (97.9 | ) | (393.9 | ) | 452.0 | 1,687.2 | (8.3 | ) | (17.2 | ) | |||||||||||||||||||
Adjusted Gross Margin(1) | 173.5 | 154.2 | 663.2 | 493.5 | 1,164.0 | 400.6 | 27.9 | 331.6 | |||||||||||||||||||||||||
Adjusted EBITDA(2) | 59.6 | 48.5 | 224.2 | 218.5 | 744.4 | 344.9 | 26.0 | 141.7 |
13
Successor | Predecessor | |||||||||||||||||||||||||||
Year | Year | Year | Year | Year | ||||||||||||||||||||||||
Three Months Ended | Ended | Ended | Ended | Ended | Ended | |||||||||||||||||||||||
March 31, | December 31, | December 31, | December 31, | December 31, | December 31, | |||||||||||||||||||||||
2011 | 2010 | 2010 | 2009(1) | 2008 | 2007 | 2006 | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Balance Sheet Data: | ||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 42.1 | $ | 34.5 | $ | 56.2 | $ | 56.2 | $ | 12.1 | $ | 10.1 | $ | 3.7 | ||||||||||||||
Working capital(3) | 848.2 | 921.6 | 842.6 | 930.2 | 1,208.0 | 674.1 | 212.3 | |||||||||||||||||||||
Total assets | 2,969.5 | 3,024.4 | 2,991.2 | 3,083.2 | 3,919.7 | 3,083.8 | 481.0 | |||||||||||||||||||||
Total debt(4) | 1,333.0 | 1,430.2 | 1,360.2 | 1,452.6 | 1,748.6 | 868.4 | 13.0 | |||||||||||||||||||||
Stockholders’ equity | 700.6 | 727.3 | 689.8 | 743.9 | 987.2 | 1,262.7 | 258.2 |
(1) | We define Adjusted Gross Margin as sales, less cost of sales, plus depreciation and amortization, amortization of intangibles, and plus or minus the impact of our last in first out (“LIFO”) inventory costing methodology. We present Adjusted Gross Margin because we believe it is a useful indicator of our operating performance and facilitates a meaningful comparison to our peers. We believe this for the following reasons: |
• | Our management uses Adjusted Gross Margin for planning purposes, including the preparation of our annual operating budget and financial projections. This measure is also used to assess the performance of our business. |
• | Adjusted Gross Margin is used by investors to measure a company’s operating performance without regard to items, such as depreciation and amortization, and amortization of intangibles, that can vary substantially from company to company depending upon the nature and extent of transactions they have been involved in. Similarly, the impact of the LIFO inventory costing method can cause results to vary substantially from company to company depending upon whether those companies elect to utilize the LIFO method and depending upon which LIFO method they may elect. |
• | Securities analysts can use Adjusted Gross Margin as a supplemental measure to evaluate overall operating performance of companies. |
Particularly, we believe that Adjusted Gross Margin is a useful indicator of our operating performance because Adjusted Gross Margin measures our company’s operating performance without regard to acquisition transaction-related amortization expenses. | ||
However, Adjusted Gross Margin does not represent and should not be considered an alternative to gross margin or any other measure of financial performance calculated and presented in accordance with GAAP. Our Adjusted Gross Margin may not be comparable to similar measures reported by other companies because other companies may not calculate Adjusted Gross Margin in the same manner as we do. Although we use Adjusted Gross Margin as a measure to assess the operating performance of our business, Adjusted Gross Margin has significant limitations as an analytical tool because it excludes certain material costs. For example, it does not include depreciation and amortization expense. Because we use capital assets, depreciation expense is a necessary element of our costs and our ability to generate revenue. In addition, the omission of amortization expense associated with our intangible assets further limits the usefulness of this measure. Furthermore, Adjusted Gross Margin does not account for our LIFO inventory costing methodology, and therefore, to the extent that recently purchased inventory accounts for a relatively large portion of our sales, Adjusted Gross Margin may overstate our operating performance. Because Adjusted Gross Margin does not account for certain expenses, its utility as a measure of our operating performance has material limitations. Because of these limitations, management does not view Adjusted Gross Margin in isolation or as a primary performance measure and also uses other measures, such as net income and sales, to measure operating performance. |
14
The following table reconciles Adjusted Gross Margin to gross margin (in millions): |
Successor | Predecessor | |||||||||||||||||||||||||||||||
Year | Year | Year | Eleven Months | One Month | Year | |||||||||||||||||||||||||||
Three Months Ended | Ended | Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||||||||||
March 31, | December 31, | December 31, | December 31, | December 31, | January 31, | December 31, | ||||||||||||||||||||||||||
2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2007 | 2006 | |||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
Gross Margin | $ | 147.0 | $ | 129.5 | $ | 518.1 | $ | 548.0 | $ | 982.1 | $ | 363.0 | $ | 27.6 | $ | 315.2 | ||||||||||||||||
Depreciation | 4.0 | 4.0 | 16.6 | 14.5 | 11.3 | 5.4 | 0.3 | 3.9 | ||||||||||||||||||||||||
Amortization of Intangibles | 12.4 | 13.8 | 53.9 | 46.6 | 44.4 | 21.9 | — | 0.3 | ||||||||||||||||||||||||
LIFO | 10.1 | 6.9 | 74.6 | (115.6 | ) | 126.2 | 10.3 | — | 12.2 | |||||||||||||||||||||||
Adjusted Gross Margin | $ | 173.5 | $ | 154.2 | $ | 663.2 | $ | 493.5 | $ | 1,164.0 | $ | 400.6 | $ | 27.9 | $ | 331.6 | ||||||||||||||||
(2) | We define Adjusted EBITDA as net income plus interest, income taxes, depreciation and amortization, amortization of intangibles, other non-recurring and non-cash charges (such as gains/losses on the early extinguishment of debt, changes in the fair value of derivative instruments and goodwill impairment) and plus or minus the impact of our LIFO inventory costing methodology. Our revolving credit facility uses a measure substantially similar to Adjusted EBITDA. We present Adjusted EBITDA because it is an important factor in determining the interest rate and commitment fee we pay under our revolving credit facility. In addition, we believe it is a useful factor indicator of our operating performance. We believe this for the following reasons: |
• | our management uses Adjusted EBITDA for planning purposes, including the preparation of our annual operating budget and financial projections, as well as for determining a significant portion of the compensation of our executive officers; | |
• | Adjusted EBITDA is widely used by investors to measure a company’s operating performance without regard to items, such as interest expense, income tax expense and depreciation and amortization, that can vary substantially from company to company depending upon their financing and accounting methods, the book value of their assets, their capital structures and the method by which their assets were acquired; and | |
• | securities analysts use Adjusted EBITDA as a supplemental measure to evaluate the overall operating performance of companies. |
Particularly, we believe that Adjusted EBITDA is a useful indicator of our operating performance because Adjusted EBITDA measures our company’s operating performance without regard to certain non-recurring, non-cash and/or transaction-related expenses. | ||
Adjusted EBITDA, however, does not represent and should not be considered as an alternative to net income, cash flow from operations, or any other measure of financial performance calculated and presented in accordance with GAAP. Our Adjusted EBITDA may not be comparable to similar measures reported by other companies because other companies may not calculate Adjusted EBITDA in the same manner as we do. Although we use Adjusted EBITDA as a measure to assess the operating performance of our business, Adjusted EBITDA has significant limitations as an analytical tool because it excludes certain material costs. For example, it does not include interest expense, which has been a necessary element of our costs. Because we use capital assets, depreciation expense is a necessary element of our costs and our ability to generate revenue. In addition, the omission of the amortization expense associated with our intangible assets further limits the usefulness of this measure. Adjusted EBITDA also does not include the payment of certain taxes, which is also a necessary element of our operations. Furthermore, Adjusted EBITDA does not account for our LIFO inventory costing methodology, and therefore, to the extent that recently purchased inventory accounts for a relatively large portion of our sales, Adjusted EBITDA may overstate our operating performance. Because Adjusted EBITDA does not account for certain expenses, its utility as a measure of our operating performance has material limitation. Because of these limitations, management does not view Adjusted EBITDA in isolation or as a primary performance measure and also uses other measures, such as net income and sales, to measure operating performance. |
15
The following table reconciles Adjusted EBITDA with our net income (loss), as derived from our financial statements (in millions): |
Successor | Predecessor | |||||||||||||||||||||||||||||||
Year | Year | Year | Eleven Months | One Month | Year | |||||||||||||||||||||||||||
Three Months Ended | Ended | Ended | Ended | Ended | Ended | Ended | ||||||||||||||||||||||||||
March 31, | December 31, | December 31, | December 31, | December 31, | January 31, | December 31, | ||||||||||||||||||||||||||
2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2007 | 2006 | |||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
Net income (loss) | $ | (1.1 | ) | $ | (11.9 | ) | $ | (51.8 | ) | $ | (339.8 | ) | $ | 253.5 | $ | 49.9 | $ | 6.6 | $ | 69.6 | ||||||||||||
Income taxes | (0.7 | ) | (6.5 | ) | (23.4 | ) | (15.0 | ) | 153.2 | 32.1 | 4.6 | 48.3 | ||||||||||||||||||||
Interest expense | 33.5 | 35.3 | 139.6 | 116.5 | 84.5 | 61.7 | 0.1 | 2.8 | ||||||||||||||||||||||||
Depreciation and amortization | 4.0 | 4.0 | 16.6 | 14.5 | 11.3 | 5.4 | 0.3 | 3.9 | ||||||||||||||||||||||||
Amortization of intangibles | 12.4 | 13.8 | 53.9 | 46.6 | 44.4 | 21.9 | — | 0.3 | ||||||||||||||||||||||||
Amortization of Purchase Price Accounting | — | — | — | 15.7 | 2.4 | — | — | — | ||||||||||||||||||||||||
Changes in fair value of derivative instruments | (1.9 | ) | 4.1 | 4.9 | (8.9 | ) | 6.2 | — | — | — | ||||||||||||||||||||||
Closed locations | — | — | (0.7 | ) | 1.4 | — | — | — | — | |||||||||||||||||||||||
Equity based compensation | 1.5 | 1.0 | 3.7 | 7.8 | 10.2 | 3.0 | — | — | ||||||||||||||||||||||||
Franchise taxes | — | — | 0.7 | 1.4 | 1.5 | — | — | — | ||||||||||||||||||||||||
Gain on early extinguishment of debt | — | — | — | (1.3 | ) | — | — | — | — | |||||||||||||||||||||||
Goodwill and intangibles impairment charge | — | — | — | 386.1 | — | — | — | — | ||||||||||||||||||||||||
Inventory write-down | — | — | 0.4 | 46.5 | — | — | — | — | ||||||||||||||||||||||||
IT system conversion costs | — | — | — | 2.4 | 1.4 | — | — | — | ||||||||||||||||||||||||
M&A transaction & integration expenses | — | — | 1.4 | 17.5 | 34.8 | 12.7 | — | 0.4 | ||||||||||||||||||||||||
Midway-Tristate pre-acquisition contribution | — | — | — | — | — | 2.8 | 1.0 | — | ||||||||||||||||||||||||
Consulting fees | — | — | 2.9 | 0.9 | 0.4 | — | — | 3.0 | ||||||||||||||||||||||||
Provision for uncollectible accounts | (0.3 | ) | (0.5 | ) | (2.0 | ) | 1.0 | 7.7 | 0.4 | — | 0.4 | |||||||||||||||||||||
Red Man Pipe & Supply Co. pre-acquisition contribution | — | — | — | — | — | 142.2 | 13.1 | — | ||||||||||||||||||||||||
Severance and related costs | — | — | 4.4 | 4.4 | — | — | — | — | ||||||||||||||||||||||||
Transmark Fcx pre-acquisition contribution | — | — | — | 38.5 | — | — | — | — | ||||||||||||||||||||||||
LIFO | 10.1 | 6.9 | 74.6 | (115.6 | ) | 126.2 | 10.3 | — | 12.2 | |||||||||||||||||||||||
Other non-recurring and non-cash expenses | 2.1 | 2.3 | (1.0 | ) | (2.1 | ) | 6.7 | 2.5 | 0.3 | 0.8 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 59.6 | $ | 48.5 | $ | 224.2 | $ | 218.5 | $ | 744.4 | $ | 344.9 | $ | 26.0 | $ | 141.7 | ||||||||||||||||
(3) | Working capital is defined as current assets less current liabilities. | |
(4) | Includes current portion. |
16
• | it may be more difficult for us to satisfy our obligations with respect to the exchange notes; | |
• | our ability to obtain additional financing for working capital, debt service requirements, general corporate purposes or other purposes may be impaired; | |
• | we must use a substantial portion of our cash flow to pay interest and principal on the exchange notes and our other indebtedness, which will reduce the funds available to us for other purposes; | |
• | we may be subject to restrictive financial and operating covenants in the agreements governing our and our subsidiaries’ long term indebtedness; | |
• | we may be exposed to potential events of default (if not cured or waived) under financial and operating covenants contained in our or our subsidiaries’ debt instruments that could have a material adverse effect on our business, results of operations and financial condition; | |
• | we may be vulnerable to economic downturns and adverse industry conditions, including a downturn in pricing of the products we distribute; | |
• | our ability to capitalize on business opportunities and to react to pressures and changing market conditions in our industry and in our customers’ industries as compared to our competitors may be compromised due to our high level of indebtedness; | |
• | our ability to compete with other companies who are not as highly leveraged may be limited; and | |
• | our ability to refinance our indebtedness, including the exchange notes, may be limited. |
17
• | incur additional indebtedness or guarantee obligations; | |
• | issue certain preferred stock or disqualified capital stock; | |
• | pay dividends or make certain other restricted payments; | |
• | make certain payments on debt that is subordinated or secured on a basis junior to the exchange notes; | |
• | make investments or acquisitions; | |
• | create liens or other encumbrances; | |
• | transfer or sell certain assets or merge or consolidate with another entity; | |
• | create restrictions on the payment of dividends or other amounts to us from restricted subsidiaries; | |
• | engage in transactions with affiliates; and | |
• | engage in certain business activities. |
18
19
20
21
• | prevailing interest rates; | |
• | our operating performance and financial condition; | |
• | the interest of securities dealers in making a market; and | |
• | the market for similar securities. |
22
23
24
25
• | the applicable guarantor was insolvent or was rendered insolvent as a result of such transaction; | |
• | the applicable guarantor was engaged in a business or transaction, or was about to engage in a business or transaction, for which its remaining assets constituted unreasonably small capital to carry on its business; or | |
• | the applicable guarantor intended to incur, or believed that it would incur, debt beyond its ability to pay such debt as it matured. |
• | the sum of its debts, including contingent liabilities, was greater than the fair saleable value of all of its assets; | |
• | if the present fair saleable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they become absolute and mature; or | |
• | it could not pay its debts as they become due. |
26
27
28
• | the level of domestic and worldwide oil and natural gas production and inventories; | |
• | the level of drilling activity and the availability of attractive oil and natural gas field prospects, which may be affected by governmental actions, such as regulatory actions or legislation, or other restrictions on drilling, including those related to environmental concerns; | |
• | the discovery rate of new oil and natural gas reserves and the expected cost of developing new reserves; | |
• | the actual cost of finding and producing oil and natural gas; | |
• | depletion rates; | |
• | domestic and worldwide refinery overcapacity or undercapacity and utilization rates; | |
• | the availability of transportation infrastructure and refining capacity; | |
• | increases in the cost of the products that we provide to the oil and natural gas industry, which may result from increases in the cost of raw materials such as steel; | |
• | shifts in end-customer preferences toward fuel efficiency and the use of natural gas; | |
• | the economicand/or political attractiveness of alternative fuels, such as coal, hydrocarbon, wind, solar energy and biomass-based fuels; | |
• | increases in oil and natural gas pricesand/or historically high oil and natural gas prices, which could lower demand for oil and natural gas products; | |
• | worldwide economic activity including growth in countries that are not members of the Organisation for Economic Co-operation and Development (“non-OECD countries”), including China and India; |
29
• | interest rates and the cost of capital; | |
• | national government policies, including government policies which could nationalize or expropriate oil and natural gas exploration, production, refining or transportation assets; | |
• | the ability of the Organization of Petroleum Exporting Countries (“OPEC”) to set and maintain production levels and prices for oil; | |
• | the impact of armed hostilities, or the threat or perception of armed hostilities; | |
• | pricing and other actions taken by competitors that impact the market; | |
• | environmental regulation; | |
• | technological advances; | |
• | global weather conditions and natural disasters; | |
• | an increase in the value of the U.S. dollar relative to foreign currencies; and | |
• | tax policies. |
30
31
32
• | operating a significantly larger combined company with operations in more geographic areas and with more business lines; | |
• | integrating personnel with diverse backgrounds and organizational cultures; | |
• | coordinating sales and marketing functions; | |
• | retaining key employees, customers or suppliers; | |
• | integrating the information systems; | |
• | preserving the collaboration, distribution, marketing, promotion and other important relationships; and | |
• | consolidating other corporate and administrative functions. |
• | failure to achieve cost savings or other financial or operating objectives with respect to an acquisition; | |
• | strain on the operational and managerial controls and procedures of our business, and the need to modify systems or to add management resources; |
33
• | difficulties in the integration and retention of customers or personnel and the integration and effective deployment of operations or technologies; | |
• | amortization of acquired assets, which would reduce future reported earnings; | |
• | possible adverse short-term effects on our cash flows or operating results; | |
• | diversion of management’s attention from the ongoing operations of our business; | |
• | failure to obtain and retain key personnel of an acquired business; and | |
• | assumption of known or unknown material liabilities or regulatory non-compliance issues. |
34
35
36
• | fund our operations; | |
• | finance investments in equipment and infrastructure needed to maintain and expand our distribution capabilities; | |
• | enhance and expand the range of products we offer; and | |
• | respond to potential strategic opportunities, such as investments, acquisitions and international expansion. |
37
38
39
40
41
Successor | Predecessor | |||||||||||||||||||||||||||||||
Eleven Months Ended | One Month Ended | Year Ended | ||||||||||||||||||||||||||||||
Three Months Ended March 31, | Year Ended December 31, | December 31, | January 30, | December 31, | ||||||||||||||||||||||||||||
2011* | 2010* | 2010* | 2009* | 2008 | 2007 | 2007 | 2006 | |||||||||||||||||||||||||
Ratio of earnings to fixed charges | — | — | — | — | 5.8x | 2.3x | 107.7x | 38.2x |
* | Earnings were insufficient to cover fixed charges by $2 million and $18 million for the three months ended March 31, 2011 and 2010, respectively, and by $75 million and $355 million for the years ended December 31, 2010 and 2009, respectively. |
42
43
As of | ||||||||
March 31, | ||||||||
2011 | ||||||||
Actual | As Adjusted | |||||||
(Dollars in millions) | ||||||||
Cash and cash equivalents | $ | 42 | $ | 42 | ||||
Total Debt (including current portion): | ||||||||
Revolving credit facility(1) | $ | 245 | $ | 283 | ||||
Midfield revolving credit facility(2) | 23 | — | ||||||
Midfield term loan facility | 5 | — | ||||||
Transmark revolving credit facility(3) | 23 | 23 | ||||||
Transmark factoring facility | 8 | 8 | ||||||
Outstanding notes | 1,029 | 1,029 | ||||||
Total debt | 1,333 | 1,343 | ||||||
Total equity | 701 | 701 | ||||||
Total capitalization | $ | 2,034 | $ | 2,044 | ||||
(1) | As of March 31, 2011, we had availability of $377 million under our revolving credit facility. As of March 31, 2011, on an as adjusted basis after giving effect to the Refinancing, we would have had availability of $485 million under our new revolving credit facility. |
(2) | As of March 31, 2011, we had availability of $59 million under the Midfield revolving credit facility. |
(3) | As of March 31, 2011, there was $51 million of availability under the revolving portion of Transmark’s primary credit facility. As of March 31, 2011, on an as adjusted basis after giving effect to the Refinancing, there would have been $51 million of availability under the revolving portion of Transmark’s primary credit facility. |
44
45
Successor | Predecessor | ||||||||||||||||||||||||||||||||
Eleven | One Month | ||||||||||||||||||||||||||||||||
Months Ended | Ended | Year Ended | |||||||||||||||||||||||||||||||
Three Months Ended March 31, | Year Ended December 31, | December 31, | January 30, | December 31, | |||||||||||||||||||||||||||||
2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2007 | 2006 | ||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||
(In millions, except per share information) | |||||||||||||||||||||||||||||||||
Statement of Operations Data: | |||||||||||||||||||||||||||||||||
Sales | $ | 991.8 | $ | 858.3 | $ | 3,845.5 | $ | 3,661.9 | $ | 5,255.2 | $ | 2,124.9 | $ | 142.5 | $ | 1,713.7 | |||||||||||||||||
Cost of sales | 844.8 | 728.8 | 3,327.0 | 3,067.4 | 4,273.1 | 1,761.9 | 114.9 | 1,398.5 | |||||||||||||||||||||||||
Inventory write-down | — | — | 0.4 | 46.5 | — | — | — | — | |||||||||||||||||||||||||
Gross margin | 147.0 | 129.5 | 518.1 | 548.0 | 982.1 | 363.0 | 27.6 | 315.2 | |||||||||||||||||||||||||
Selling, general and administrative expenses | 114.8 | 108.1 | 447.8 | 408.6 | 482.1 | 218.5 | 15.9 | 189.5 | |||||||||||||||||||||||||
Goodwill and intangibles impairment charge | — | — | — | 386.1 | — | — | — | — | |||||||||||||||||||||||||
Operating income (loss) | 32.2 | 21.4 | 70.3 | (246.7 | ) | 500.0 | 144.5 | 11.7 | 125.7 | ||||||||||||||||||||||||
Other (expense) income | |||||||||||||||||||||||||||||||||
Interest expense | (33.5 | ) | (35.3 | ) | (139.6 | ) | (116.5 | ) | (84.5 | ) | (61.7 | ) | (0.1 | ) | (2.8 | ) | |||||||||||||||||
Net gain on early extinguishment of debt | — | — | — | 1.3 | — | — | — | — | |||||||||||||||||||||||||
Change in fair value of derivative instruments | 1.9 | (4.1 | ) | (4.9 | ) | 8.9 | (6.2 | ) | — | — | — | ||||||||||||||||||||||
Other, net | (2.4 | ) | (0.4 | ) | (1.0 | ) | (1.8 | ) | (2.6 | ) | (0.8 | ) | (0.4 | ) | (5.0 | ) | |||||||||||||||||
Total other (expense) income | (34.0 | ) | (39.8 | ) | (145.5 | ) | (108.1 | ) | (93.3 | ) | (62.5 | ) | (0.5 | ) | (7.8 | ) | |||||||||||||||||
Income (loss) before income taxes | (1.8 | ) | (18.4 | ) | (75.2 | ) | (354.8 | ) | 406.7 | 82.0 | 11.2 | 117.9 | |||||||||||||||||||||
Income taxes | (0.7 | ) | (6.5 | ) | (23.4 | ) | (15.0 | ) | 153.2 | 32.1 | 4.6 | 48.3 | |||||||||||||||||||||
Net income (loss) | $ | (1.1 | ) | $ | (11.9 | ) | $ | (51.8 | ) | $ | (339.8 | ) | $ | 253.5 | $ | 49.9 | $ | 6.6 | $ | 69.6 | |||||||||||||
Earnings (loss) per share: | |||||||||||||||||||||||||||||||||
Basic | $ | (0.01 | ) | $ | (0.07 | ) | $ | (0.31 | ) | $ | (2.15 | ) | $ | 1.63 | $ | 0.72 | — | — | |||||||||||||||
Diluted | $ | (0.01 | ) | $ | (0.07 | ) | $ | (0.31 | ) | $ | (2.15 | ) | $ | 1.63 | $ | 0.72 | — | — | |||||||||||||||
Dividends per common share | — | — | $ | — | $ | 0.02 | $ | 3.05 | $ | — | — | — |
46
Successor | Predecessor | ||||||||||||||||||||||||||||||||
Eleven | One Month | ||||||||||||||||||||||||||||||||
Months Ended | Ended | Year Ended | |||||||||||||||||||||||||||||||
Three Months Ended March 31, | Year Ended December 31, | December 31, | January 30, | December 31, | |||||||||||||||||||||||||||||
2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2007 | 2006 | ||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||
(In millions, except per share information) | |||||||||||||||||||||||||||||||||
Earnings per share: | |||||||||||||||||||||||||||||||||
Basic and diluted, Class A | — | — | — | — | — | — | $ | 376.70 | $ | 3,972.08 | |||||||||||||||||||||||
Basic and diluted, Class B | — | — | — | — | — | — | $ | 376.70 | $ | 4,012.28 | |||||||||||||||||||||||
Dividends per common share: | |||||||||||||||||||||||||||||||||
Class A | — | — | — | — | — | — | $ | — | $ | 40.00 | |||||||||||||||||||||||
Class B | — | — | — | — | — | — | $ | — | $ | 80.00 | |||||||||||||||||||||||
Balance Sheet Data: | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 42.1 | $ | 34.5 | $ | 56.2 | $ | 56.2 | $ | 12.1 | $ | 10.1 | $ | 2.0 | $ | 3.7 | |||||||||||||||||
Working capital(1) | 848.2 | 921.6 | 842.6 | 930.2 | 1,208.0 | 674.1 | 211.1 | 212.3 | |||||||||||||||||||||||||
Total assets | 2,969.5 | 3,024.4 | 2,991.2 | 3,083.2 | 3,919.7 | 3,083.8 | 474.2 | 481.0 | |||||||||||||||||||||||||
Total debt(2) | 1,333.0 | 1,430.2 | 1,360.2 | 1,452.6 | 1,748.6 | 868.4 | 4.8 | 13.0 | |||||||||||||||||||||||||
Stockholders’ equity | 700.6 | 727.3 | 689.8 | 743.9 | 987.2 | 1,262.7 | 245.2 | 258.2 | |||||||||||||||||||||||||
Other Financial Data: | |||||||||||||||||||||||||||||||||
Adjusted Gross Margin(4) | 173.5 | 154.2 | 663.2 | 493.5 | 1,164.0 | 400.6 | 27.9 | 331.6 | |||||||||||||||||||||||||
Adjusted EBITDA(3) | $ | 59.6 | $ | 48.5 | $ | 224.2 | $ | 218.5 | $ | 744.4 | $ | 344.9 | $ | 26.0 | $ | 141.7 | |||||||||||||||||
Net cash provided by (used in) operations | 5.8 | 6.4 | 112.5 | 505.5 | (137.4 | ) | 110.2 | 6.6 | 18.4 | ||||||||||||||||||||||||
Net cash (used in) investing activities | 11.9 | (4.4 | ) | (16.2 | ) | (66.9 | ) | (314.2 | ) | (1,788.9 | ) | (0.2 | ) | (3.3 | ) | ||||||||||||||||||
Net cash (used in) provided by financing activities | (30.8 | ) | (23.8 | ) | (97.9 | ) | (393.9 | ) | 452.0 | 1,687.2 | (8.3 | ) | (17.2 | ) |
(1) | Working capital is defined as current assets less current liabilities. | |
(2) | Includes current portion. |
(3) | See footnote (2) on page 15 for a description of how we define Adjusted EBITDA, why we present it and limitations on its usefulness. |
47
The following table reconciles Adjusted EBITDA with our net income (loss), as derived from our financial statements (in millions): |
Successor | Predecessor | |||||||||||||||||||||||||||||||
Year | Year | Year | Eleven Months | One Month | Year | |||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||
Three Months Ended March 31, | December 31, | December 31, | December 31, | December 31, | January 31, | December 31, | ||||||||||||||||||||||||||
2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2007 | 2006 | |||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
Net income (loss) | $ | (1.1 | ) | $ | (11.9 | ) | $ | (51.8 | ) | $ | (339.8 | ) | $ | 253.5 | $ | 49.9 | $ | 6.6 | $ | 69.6 | ||||||||||||
Income taxes | (0.7 | ) | (6.5 | ) | (23.4 | ) | (15.0 | ) | 153.2 | 32.1 | 4.6 | 48.3 | ||||||||||||||||||||
Interest expense | 33.5 | 35.3 | 139.6 | 116.5 | 84.5 | 61.7 | 0.1 | 2.8 | ||||||||||||||||||||||||
Depreciation and amortization | 4.0 | 4.0 | 16.6 | 14.5 | 11.3 | 5.4 | 0.3 | 3.9 | ||||||||||||||||||||||||
Amortization of intangibles | 12.4 | 13.8 | 53.9 | 46.6 | 44.4 | 21.9 | — | 0.3 | ||||||||||||||||||||||||
Amortization of Purchase Price Accounting | — | — | — | 15.7 | 2.4 | — | — | — | ||||||||||||||||||||||||
Changes in fair value of derivative instruments | (1.9 | ) | 4.1 | 4.9 | (8.9 | ) | 6.2 | — | — | — | ||||||||||||||||||||||
Closed locations | — | — | (0.7 | ) | 1.4 | — | — | — | — | |||||||||||||||||||||||
Equity based compensation | 1.5 | 1.0 | 3.7 | 7.8 | 10.2 | 3.0 | — | — | ||||||||||||||||||||||||
Franchise taxes | — | — | 0.7 | 1.4 | 1.5 | — | — | — | ||||||||||||||||||||||||
Gain on early extinguishment of debt | — | — | — | (1.3 | ) | — | — | — | — | |||||||||||||||||||||||
Goodwill and intangibles impairment charge | — | — | — | 386.1 | — | — | — | — | ||||||||||||||||||||||||
Inventory write-down | — | — | 0.4 | 46.5 | — | — | — | — | ||||||||||||||||||||||||
IT system conversion costs | — | — | — | 2.4 | 1.4 | — | — | — | ||||||||||||||||||||||||
M&A transaction & integration expenses | — | — | 1.4 | 17.5 | 34.8 | 12.7 | — | 0.4 | ||||||||||||||||||||||||
Midway-Tristate pre-acquisition contribution | — | — | — | — | — | 2.8 | 1.0 | — | ||||||||||||||||||||||||
Consulting fees | — | — | 2.9 | 0.9 | 0.4 | — | — | 3.0 | ||||||||||||||||||||||||
Provision for uncollectible accounts | (0.3 | ) | (0.5 | ) | (2.0 | ) | 1.0 | 7.7 | 0.4 | — | 0.4 | |||||||||||||||||||||
Red Man Pipe & Supply Co. pre-acquisition contribution | — | — | — | — | — | 142.2 | 13.1 | — | ||||||||||||||||||||||||
Severance and related costs | — | — | 4.4 | 4.4 | — | — | — | — | ||||||||||||||||||||||||
Transmark Fcx pre-acquisition contribution | — | — | — | 38.5 | — | — | — | — | ||||||||||||||||||||||||
LIFO | 10.1 | 6.9 | 74.6 | (115.6 | ) | 126.2 | 10.3 | — | 12.2 | |||||||||||||||||||||||
Other non-recurring and non-cash expenses | 2.1 | 2.3 | (1.0 | ) | (2.1 | ) | 6.7 | 2.5 | 0.3 | 0.8 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 59.6 | $ | 48.5 | $ | 224.2 | $ | 218.5 | $ | 744.4 | $ | 344.9 | $ | 26.0 | $ | 141.7 | ||||||||||||||||
(4) | See footnote (1) on page 14 for a description of how we define Adjusted Gross Margin, why we present it and limitations on its usefulness. |
The following table reconciles Adjusted Gross Margin to gross margin (in millions): |
Successor | Predecessor | |||||||||||||||||||||||||||||||
Year | Year | Year | Eleven Months | One Month | Year | |||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | Ended | Ended | |||||||||||||||||||||||||||
Three Months Ended March 31, | December 31, | December 31, | December 31, | December 31, | January 31, | December 31, | ||||||||||||||||||||||||||
2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2007 | 2006 | |||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
Gross Margin | $ | 147.0 | $ | 129.5 | $ | 518.1 | $ | 548.0 | $ | 982.1 | $ | 363.0 | $ | 27.6 | $ | 315.2 | ||||||||||||||||
Depreciation and amortization | 4.0 | 4.0 | 16.6 | 14.5 | 11.3 | 5.4 | 0.3 | 3.9 | ||||||||||||||||||||||||
Amortization of intangibles | 12.4 | 13.8 | 53.9 | 46.6 | 44.4 | 21.9 | — | 0.3 | ||||||||||||||||||||||||
LIFO | 10.1 | 6.9 | 74.6 | (115.6 | ) | 126.2 | 10.3 | — | 12.2 | |||||||||||||||||||||||
Adjusted Gross Margin | $ | 173.5 | $ | 154.2 | $ | 663.2 | $ | 493.5 | $ | 1,164.0 | $ | 400.6 | $ | 27.9 | $ | 331.6 | ||||||||||||||||
48
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
49
• | Oil and Natural Gas Commodity Prices. Sales of PVF and related products to the oil and natural gas industry constitute a significant portion of our sales. As a result, we depend upon the oil and natural gas industry and its ability and willingness to make capital and other expenditures to explore for, produce and process oil and natural gas and refined products. Oil and natural gas prices, both current and projected, along with the costs necessary tor produce oil and gas, impact other drivers of our business, including rig counts, drilling and completion spending, additions and maintenance to pipeline mileage and refinery utilization. | |
• | Steel Prices, Availability and Supply and Demand. Fluctuations in steel prices can lead to volatility in the pricing of the products we distribute, especially carbon steel tubular products, which can influence the buying patterns of our customers. A majority of the products we distribute contain various types of steel, and the worldwide supply and demand for these products, or other steel products that we do not supply, impacts the pricing and availability of our products and, ultimately, our sales and operating profitability. | |
• | Economic Conditions. The demand for the products we distribute is dependent on the general economy, the energy and industrials sectors and other factors. Changes in the general economy or in the energy and industrials sectors (domestically or internationally) can cause demand for the products we distribute to materially change. For instance, the recent economic downturn decreased demand for the products we distribute, resulting in lower sales volumes, and a prolonged economic downturn could have a material impact on our business. | |
• | Customer, Manufacturer and Distributor Inventory Levels of PVF and Related Products. Customer, manufacturer and distributor inventory levels of PVF and related products can change significantly from period to period. Increases in our customers’ inventory levels can have an adverse effect on the demand for the products we distribute when customers draw from inventory rather than purchase new products. Reduced demand, in turn, would likely result in reduced sales volume and overall profitability. Increased inventory levels by manufacturers or other distributors can cause an oversupply of PVF and related products in our markets and reduce the prices that we are able to charge for the products we distribute. Reduced prices, in turn, would likely reduce our profitability. Conversely, decreased customer and manufacturer inventory levels may ultimately lead to increased demand for our products and would likely result in increased sales volumes and overall profitability. |
50
51
Three Months | ||||||||||||||||||||||||||||
Three Months Ended | Ended | |||||||||||||||||||||||||||
March 31, | March 31, | Change | December 31, | Change | ||||||||||||||||||||||||
2011 | 2010 | $ | % | 2010 | $ | % | ||||||||||||||||||||||
Sales: | ||||||||||||||||||||||||||||
North America | $ | 932.4 | $ | 780.7 | $ | 151.7 | 19.4 | % | $ | 976.0 | $ | (43.6 | ) | (4.5 | )% | |||||||||||||
International | 59.4 | 77.6 | (18.2 | ) | (23.5 | )% | 58.9 | 0.5 | 0.8 | % | ||||||||||||||||||
Consolidated | $ | 991.8 | $ | 858.3 | $ | 133.5 | 15.6 | % | $ | 1,034.9 | $ | (43.1 | ) | (4.2 | )% | |||||||||||||
Operating Income (Loss): | ||||||||||||||||||||||||||||
North America | $ | 30.6 | $ | 14.0 | $ | 16.6 | 118.6 | % | $ | 20.8 | $ | 9.8 | 47.1 | % | ||||||||||||||
International | 1.6 | 7.4 | (5.8 | ) | (78.4 | )% | (0.9 | ) | 2.5 | 277.8 | % | |||||||||||||||||
Consolidated | $ | 32.2 | $ | 21.4 | $ | 10.8 | 50.5 | % | $ | 19.9 | $ | 12.3 | 61.8 | % | ||||||||||||||
Three Months | ||||||||||||||||||||||||||||
Three Months Ended | Ended | |||||||||||||||||||||||||||
March 31, | March 31, | Change | December 31, | Change | ||||||||||||||||||||||||
2011 | 2010 | $ | % | 2010 | $ | % | ||||||||||||||||||||||
Average Total Rig Count(1): | ||||||||||||||||||||||||||||
United States | 1,716 | 1,345 | 371 | 27.6 | % | 1,691 | 25 | 1.5 | % | |||||||||||||||||||
Canada | 587 | 470 | 117 | 24.9 | % | 405 | 182 | 44.9 | % | |||||||||||||||||||
North America | 2,303 | 1,815 | 488 | 26.9 | % | 2,096 | 207 | 9.9 | % | |||||||||||||||||||
International | 1,166 | 1,063 | 103 | 9.7 | % | 1,116 | 50 | 4.5 | % | |||||||||||||||||||
Total | 3,469 | 2,878 | 591 | 20.5 | % | 3,212 | 257 | 8.0 | % | |||||||||||||||||||
Average Natural Gas Rig Count(1): | ||||||||||||||||||||||||||||
United States | 900 | 882 | 18 | 2.0 | % | 952 | (52 | ) | (5.5 | )% | ||||||||||||||||||
Canada | 184 | 213 | (29 | ) | (13.6 | )% | 168 | 16 | 9.5 | % | ||||||||||||||||||
North America | 1,084 | 1,095 | (11 | ) | (1.0 | )% | 1,120 | (36 | ) | (3.2 | )% | |||||||||||||||||
Average Commodity Prices(2): | ||||||||||||||||||||||||||||
Natural gas ($/Mcf) | $ | 4.07 | $ | 4.80 | $ | 3.60 | ||||||||||||||||||||||
WTI crude (per barrel) | $ | 94.07 | $ | 78.81 | $ | 85.16 | ||||||||||||||||||||||
Brent crude (per barrel) | $ | 105.45 | $ | 76.42 | $ | 86.41 |
(1) | Source — Baker Hughes (www.bakerhughes.com) | |
(2) | Source — Department of Energy, Energy Information Administration (www.eia.doe.gov) |
52
Three Months Ended | ||||||||||||
March 31, | March 31, | December 31, | ||||||||||
2011 | 2010 | 2010 | ||||||||||
Upstream | 46% | 43% | 48% | |||||||||
Midstream | 23% | 21% | 23% | |||||||||
Downstream and other industrials | 31% | 36% | 29% | |||||||||
100% | 100% | 100% | ||||||||||
53
Three Months Ended March 31, | ||||||||||||||||
2011 | 2010 | $ Change | % Change | |||||||||||||
Sales: | ||||||||||||||||
North America | $ | 932.4 | $ | 780.7 | $ | 151.7 | 19.4 | % | ||||||||
International | 59.4 | 77.6 | (18.2 | ) | (23.5 | )% | ||||||||||
Consolidated | $ | 991.8 | $ | 858.3 | $ | 133.5 | 15.6 | % | ||||||||
Gross Margin: | ||||||||||||||||
North America | $ | 129.3 | $ | 106.3 | $ | 23.0 | 21.6 | % | ||||||||
International | 17.7 | 23.2 | (5.5 | ) | (23.7 | )% | ||||||||||
Consolidated | $ | 147.0 | $ | 129.5 | $ | 17.5 | 13.5 | % | ||||||||
Selling, general and administrative expenses: | ||||||||||||||||
North America | $ | 98.7 | $ | 92.3 | $ | 6.4 | 6.9 | % | ||||||||
International | 16.1 | 15.8 | 0.3 | 1.9 | % | |||||||||||
Consolidated | $ | 114.8 | $ | 108.1 | $ | 6.7 | 6.2 | % | ||||||||
Operating income: | ||||||||||||||||
North America | $ | 30.6 | $ | 14.0 | $ | 16.6 | 118.6 | % | ||||||||
International | 1.6 | 7.4 | (5.8 | ) | (78.4 | )% | ||||||||||
Consolidated | $ | 32.2 | $ | 21.4 | $ | 10.8 | 50.5 | % | ||||||||
Interest expense | 33.5 | 35.3 | (1.8 | ) | (5.1 | )% | ||||||||||
Other income (expense) | (0.5 | ) | (4.5 | ) | 4.0 | (88.9 | )% | |||||||||
Income tax (benefit) | (0.7 | ) | (6.5 | ) | 5.8 | (89.2 | )% | |||||||||
Net (loss) | $ | (1.1 | ) | $ | (11.9 | ) | $ | 10.8 | 90.8 | % | ||||||
Adjusted EBITDA | $ | 59.6 | $ | 48.5 | $ | 11.1 | 22.9 | % | ||||||||
Adjusted Gross Margin | $ | 173.5 | $ | 154.2 | $ | 19.3 | 12.5 | % |
54
Three Months Ended March 31, | ||||||||
2011 | 2010 | |||||||
Gross Margin | $ | 147.0 | $ | 129.5 | ||||
Depreciation and amortization | 4.0 | 4.0 | ||||||
Amortization of intangibles | 12.4 | 13.8 | ||||||
LIFO | 10.1 | 6.9 | ||||||
Adjusted Gross Margin | $ | 173.5 | $ | 154.2 | ||||
55
Three Months Ended March 31, | ||||||||
2011 | 2010 | |||||||
Net (loss) | $ | (1.1 | ) | $ | (11.9 | ) | ||
Income tax (benefit) | (0.7 | ) | (6.5 | ) | ||||
Interest expense | 33.5 | 35.3 | ||||||
Depreciation and amortization | 4.0 | 4.0 | ||||||
Amortization of intangibles | 12.4 | 13.8 | ||||||
Change in fair value of derivative instruments | (1.9 | ) | 4.1 | |||||
LIFO | 10.1 | 6.9 | ||||||
Other non-recurring and non-cash expenses(1) | 3.3 | 2.8 | ||||||
Adjusted EBITDA(2) | $ | 59.6 | $ | 48.5 | ||||
(1) | Other non-recurring and non-cash expenses include transaction-related expenses, equity-based compensation and other items added back to net income pursuant to our debt agreements. | |
(2) | Adjusted EBITDA excludes the impact of our LIFO costing methodology, which resulted in an increase in cost of sales of $10 million in the first quarter of 2011 and an increase in cost of sales of $7 million in the first quarter of 2010. Such impact would be included in similar calculations for purposes of the indenture governing the exchange notes. |
Three Months Ended | ||||||||||||||||
March 31, | December 31, | |||||||||||||||
2011 | 2010 | $ Change | % Change | |||||||||||||
Sales: | ||||||||||||||||
North America | $ | 932.4 | $ | 976.0 | $ | (43.6 | ) | (4.5 | )% | |||||||
International | 59.4 | 58.9 | 0.5 | 0.8 | % | |||||||||||
Consolidated | $ | 991.8 | $ | 1,034.9 | $ | (43.1 | ) | (4.2 | )% | |||||||
Gross Margin: | ||||||||||||||||
North America | $ | 129.3 | $ | 118.0 | $ | 11.3 | 9.6 | % | ||||||||
International | 17.7 | 16.4 | 1.3 | 7.9 | % | |||||||||||
Consolidated | $ | 147.0 | $ | 134.4 | $ | 12.6 | 9.4 | % | ||||||||
Selling, general and administrative expenses: | ||||||||||||||||
North America | $ | 98.7 | $ | 95.9 | $ | 2.8 | 2.9 | % | ||||||||
International | 16.1 | 18.6 | (2.5 | ) | (13.4 | )% | ||||||||||
Consolidated | $ | 114.8 | $ | 114.5 | $ | 0.3 | 0.3 | % | ||||||||
56
Three Months Ended | ||||||||||||||||
March 31, | December 31, | |||||||||||||||
2011 | 2010 | $ Change | % Change | |||||||||||||
Operating income (loss): | ||||||||||||||||
North America | $ | 30.6 | $ | 20.8 | $ | 9.8 | 47.1 | % | ||||||||
International | 1.6 | (0.9 | ) | 2.5 | 277.8 | % | ||||||||||
Consolidated | 32.2 | 19.9 | 12.3 | 61.8 | % | |||||||||||
Interest expense | 33.5 | 34.9 | (1.4 | ) | (4.0 | )% | ||||||||||
Other expense, net | (0.5 | ) | 0.1 | (0.6 | ) | (600.0 | )% | |||||||||
Income tax (benefit) | (0.7 | ) | (1.4 | ) | 0.7 | 50.0 | % | |||||||||
Net (loss) | $ | (1.1 | ) | $ | (13.5 | ) | $ | 12.3 | 91.9 | % | ||||||
Adjusted Gross Margin | $ | 173.5 | $ | 169.4 | $ | 4.1 | 2.4 | % | ||||||||
�� | ||||||||||||||||
Adjusted EBITDA | $ | 59.6 | $ | 56.7 | $ | 2.9 | 5.1 | % | ||||||||
Three Months Ended | ||||||||
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Gross Margin | $ | 147.0 | $ | 134.5 | ||||
Depreciation and amortization | 4.0 | 4.2 | ||||||
Amortization of intangibles | 12.4 | 12.9 | ||||||
LIFO | 10.1 | 17.8 | ||||||
Adjusted Gross Margin | $ | 173.5 | $ | 169.4 | ||||
57
Three Months Ended | ||||||||
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Net (loss) | $ | (1.1 | ) | $ | (13.5 | ) | ||
Income tax (benefit) | (0.7 | ) | (1.4 | ) | ||||
Interest expense | 33.5 | 34.9 | ||||||
Depreciation and amortization | 4.0 | 4.4 | ||||||
Amortization of intangibles | 12.4 | 12.9 | ||||||
Change in fair value of derivative instruments | (1.9 | ) | (1.8 | ) | ||||
Other non-recurring and non-cash expenses(1) | 3.3 | 3.4 | ||||||
LIFO | 10.1 | 17.8 | ||||||
Adjusted EBITDA(2) | $ | 59.6 | $ | 56.7 | ||||
(1) | Other non-recurring and non-cash expenses include transaction-related expenses, equity-based compensation and other items added back to net income pursuant to our debt agreements. | |
(2) | Adjusted EBITDA excludes the impact of our LIFO costing methodology, which resulted in an increase in cost of sales of $10 million in the first quarter of 2011 and an increase in cost of sales of $18 million in the fourth quarter of 2010. Such impact would be included in similar calculations for purposes of the indenture governing the exchange notes. |
58
Year Ended | ||||||||||||
December 31, | December 31, | December 31, | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Sales: | ||||||||||||
North America | $ | 3,589.9 | $ | 3,610.1 | $ | 5,255.2 | ||||||
International | 255.6 | 51.8 | — | |||||||||
Consolidated | $ | 3,845.5 | $ | 3,661.9 | $ | 5,255.2 | ||||||
Operating Income (Loss): | ||||||||||||
North America | $ | 59.9 | $ | (250.5 | ) | $ | 500.0 | |||||
International | 10.4 | 3.8 | — | |||||||||
Consolidated | $ | 70.3 | $ | (246.7 | ) | $ | 500.0 | |||||
Year Ended | ||||||||||||
December 31, | December 31, | December 31, | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Average Total Rig Count(1): | ||||||||||||
United States | 1,546 | 1,089 | 1,879 | |||||||||
Canada | 351 | 221 | 381 | |||||||||
Total North America | 1,897 | 1,310 | 2,260 | |||||||||
International | 1,094 | 997 | 1,079 | |||||||||
Total Worldwide | 2,991 | 2,307 | 3,339 | |||||||||
Average Natural Gas Rig Count(1) | ||||||||||||
United States | 943 | 801 | 1,491 | |||||||||
Canada | 148 | 120 | 220 | |||||||||
Total North America | 1,091 | 921 | 1,711 | |||||||||
Average Commodity Prices(2) | ||||||||||||
Natural gas ($/Mcf) | $ | 4.16 | $ | 3.66 | $ | 7.98 | ||||||
WTI crude oil (per barrel) | $ | 79.39 | $ | 61.95 | $ | 99.67 | ||||||
Brent crude oil (per barrel) | $ | 79.50 | $ | 61.74 | $ | 96.94 | ||||||
Well Permits(3) | ||||||||||||
United States | 1,260 | 989 | 1,682 |
(1) | Source — Baker Hughes (www.bakerhughes.com) | |
(2) | Source — Department of Energy, Energy Information Administration (www.eia.gov) | |
(3) | Source — RigData |
59
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Upstream | 45 | % | 44 | % | 45 | % | ||||||
Midstream | 23 | % | 24 | % | 22 | % | ||||||
Downstream and other industrials | 32 | % | 32 | % | 33 | % | ||||||
100 | % | 100 | % | 100 | % | |||||||
60
Year Ended | ||||||||||||||||
December 31, | ||||||||||||||||
2010 | 2009 | $ Change | % Change | |||||||||||||
Sales: | ||||||||||||||||
North America | $ | 3,589.9 | $ | 3,610.1 | $ | (20.2 | ) | <1 | % | |||||||
International | 255.6 | 51.8 | 203.8 | 393 | % | |||||||||||
Consolidated | $ | 3,845.5 | $ | 3,661.9 | $ | 183.6 | 5 | % | ||||||||
Gross margin: | ||||||||||||||||
North America | $ | 442.6 | $ | 534.1 | $ | (91.5 | ) | (17.1 | )% | |||||||
International | 75.4 | 13.9 | 61.5 | 442.4 | % | |||||||||||
Consolidated | $ | 518.1 | $ | 548.0 | $ | (29.9 | ) | (5.5 | )% | |||||||
Selling, general and administrative expenses: | ||||||||||||||||
North America | $ | 382.8 | $ | 397.9 | $ | (15.1 | ) | (4 | )% | |||||||
International | 65.0 | 10.7 | 54.3 | 507 | % | |||||||||||
Consolidated | $ | 447.8 | $ | 408.6 | $ | 39.2 | 10 | % | ||||||||
Goodwill and intangibles impairment charge: | ||||||||||||||||
North America | $ | — | $ | 386.1 | $ | (386.1 | ) | (100 | )% | |||||||
International | — | — | — | — | ||||||||||||
Consolidated | $ | — | $ | 386.1 | $ | (386.1 | ) | (100 | )% | |||||||
Operating income (loss): | ||||||||||||||||
North America | $ | 59.9 | $ | (250.5 | ) | $ | 310.4 | 124 | % | |||||||
International | 10.4 | 3.8 | 6.6 | 174 | % | |||||||||||
Consolidated | $ | 70.3 | (246.7 | ) | $ | 317.0 | 128 | % | ||||||||
Interest expense | (139.6 | ) | (116.5 | ) | 23.1 | 20 | % | |||||||||
Other, net | (5.9 | ) | 8.4 | (14.3 | ) | (170 | )% | |||||||||
Income tax benefit (expense) | 23.4 | 15.0 | 8.4 | 56 | % | |||||||||||
Net (loss) | $ | (51.8 | ) | $ | (339.8 | ) | $ | 288.0 | 85 | % | ||||||
Adjusted Gross Margin | 663.2 | 493.5 | 169.7 | 34.4 | % | |||||||||||
Adjusted EBITDA | $ | 224.2 | $ | 218.5 | $ | 5.7 | 3 | % | ||||||||
61
Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
Gross margin | $ | 518.1 | $ | 548.0 | ||||
Depreciation and amortization | 16.6 | 14.5 | ||||||
Amortization of intangibles | 53.9 | 46.6 | ||||||
LIFO | 74.6 | (115.6 | ) | |||||
Adjusted Gross Margin | $ | 663.2 | $ | 493.5 | ||||
62
63
Year Ended | ||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Net (loss) | $ | (51.8 | ) | $ | (339.8 | ) | ||
Income tax (benefit) expense | (23.4 | ) | (15.0 | ) | ||||
Interest expense | 139.6 | 116.5 | ||||||
Depreciation and amortization | 16.6 | 14.5 | ||||||
Amortization of intangibles | 53.9 | 46.6 | ||||||
Inventory write-down | 0.4 | 46.5 | ||||||
Change in fair value of derivative instruments | 4.9 | (8.9 | ) | |||||
Goodwill impairment charge | — | 386.1 | ||||||
MRC Transmark pre-acquisition contribution | — | 38.5 | ||||||
Gain on early extinguishment of debt | — | (1.3 | ) | |||||
LIFO | 74.6 | (115.6 | ) | |||||
Other non-recurring and non-cash expenses(1) | 9.4 | 50.4 | ||||||
Adjusted EBITDA(2) | $ | 224.2 | $ | 218.5 | ||||
(1) | Other non-recurring and non-cash expenses include transaction related expenses, equity based compensation and other items added back to net income pursuant to our debt agreements. | |
(2) | Adjusted EBITDA excludes the impact of our LIFO costing methodology, which resulted in an increase in cost of sales of $75 million in 2010 and a decrease in cost of sales of $116 million in 2009. Such impact would be included for similar calculations computed for purposes of the indenture governing the exchange notes. |
Year Ended | ||||||||||||||||
December 31, | ||||||||||||||||
2009 | 2008 | $ Change | % Change | |||||||||||||
Sales: | ||||||||||||||||
North America | $ | 3,610.1 | $ | 5,255.2 | $ | (1,645.1 | ) | (31 | )% | |||||||
International | 51.8 | — | 51.8 | — | ||||||||||||
Consolidated | $ | 3,661.9 | $ | 5,255.2 | $ | (1,593.3 | ) | (30 | )% | |||||||
Gross margin: | ||||||||||||||||
North America | $ | 534.1 | $ | 982.1 | $ | (448.0 | ) | (46 | )% | |||||||
International | 13.9 | — | 13.9 | — | ||||||||||||
Consolidated | $ | 548.0 | $ | 982.1 | $ | (434.1 | ) | (44 | )% | |||||||
Selling, general and administrative expenses: | ||||||||||||||||
North America | $ | 397.9 | $ | 482.1 | $ | (84.2 | ) | (17 | )% | |||||||
International | 10.7 | — | 10.7 | — | ||||||||||||
Consolidated | $ | 408.6 | $ | 482.1 | $ | (73.5 | ) | (15 | )% | |||||||
Goodwill and intangibles impairment charge: | ||||||||||||||||
North America | $ | 386.1 | $ | — | $ | 386.1 | — | |||||||||
International | — | — | — | — | ||||||||||||
Consolidated | $ | 386.1 | $ | — | $ | 386.1 | 100 | % | ||||||||
64
Year Ended | ||||||||||||||||
December 31, | ||||||||||||||||
2009 | 2008 | $ Change | % Change | |||||||||||||
Operating income (loss): | ||||||||||||||||
North America | $ | (250.5 | ) | $ | 500.0 | $ | (750.5 | ) | (150 | )% | ||||||
International | 3.8 | — | 3.8 | — | ||||||||||||
Consolidated | (246.7 | ) | 500.0 | (746.7 | ) | (149 | )% | |||||||||
Interest expense | (116.5 | ) | (84.5 | ) | (32.0 | ) | 38 | % | ||||||||
Other, net | 8.4 | (8.7 | ) | 17.1 | 197 | % | ||||||||||
Income tax benefit (expense) | 15.0 | (153.3 | ) | 168.3 | (110 | )% | ||||||||||
Net (loss) | $ | (339.8 | ) | $ | 253.5 | $ | (593.3 | ) | (234 | )% | ||||||
Adjusted Gross Margin | 493.5 | 1,164.0 | (670.5 | ) | (57.6 | )% | ||||||||||
Adjusted EBITDA | $ | 218.5 | $ | 744.4 | $ | (525.9 | ) | (71 | )% | |||||||
65
Year Ended December 31, | ||||||||
2009 | 2008 | |||||||
Gross margin | $ | 548.0 | $ | 982.1 | ||||
Depreciation and amortization | 14.5 | 11.3 | ||||||
Amortization of intangibles | 46.6 | 44.4 | ||||||
LIFO | (115.6 | ) | 126.2 | |||||
Adjusted Gross Margin | $ | 493.5 | $ | 1,164.0 | ||||
66
Year Ended | ||||||||
December 31, | ||||||||
2009 | 2008 | |||||||
(Restated) | ||||||||
Net (loss) income | $ | (339.8 | ) | $ | 253.5 | |||
Income tax (benefit) expense | (15.0 | ) | 153.2 | |||||
Interest expense | 116.5 | 84.5 | ||||||
Depreciation and amortization | 14.5 | 11.3 | ||||||
Amortization of intangibles | 46.6 | 44.4 | ||||||
Inventory write-down | 46.5 | — | ||||||
Change in fair value of derivative instruments | (8.9 | ) | 6.2 | |||||
Goodwill and intangible impairment charge | 386.1 | — | ||||||
MRC Transmark pre-acquisition contribution | 38.5 | — | ||||||
Gain on early extinguishment of debt | (1.3 | ) | — | |||||
Other non-recurring and non-cash expenses(1) | 50.4 | 65.1 | ||||||
LIFO | (115.6 | ) | 126.2 | |||||
Adjusted EBITDA(2) | $ | 218.5 | $ | 744.4 | ||||
(1) | Other non-recurring and non-cash expenses include transaction related expenses, equity based compensation and other items added back to net income pursuant to our debt agreements. | |
(2) | Adjusted EBITDA excludes the impact of our LIFO costing methodology, which resulted in an decrease in cost of sales of $116 million in 2009 and an increase in cost of sales of $126 million in 2008. Such impact would be included for similar calculations computed for purposes of the indenture governing the exchange notes. |
March 31, | December 31, | December 31, | ||||||||||
2011 | 2010 | 2009 | ||||||||||
Inventory | $ | 783.6 | $ | 765.4 | $ | 871.7 | ||||||
Working capital | 848.2 | 842.6 | 930.2 | |||||||||
Long-term debt, including current portion | 1,333.0 | 1,360.2 | 1,452.6 |
67
Three Months Ended | ||||||||||||||||||||||||
March 31, | December 31, | Year Ended December 31, | ||||||||||||||||||||||
2011 | 2010 | 2010 | 2010 | 2009 | 2008 | |||||||||||||||||||
Net cash provided by (used in): | ||||||||||||||||||||||||
Operating activities | $ | 5.8 | $ | 6.4 | $ | 84.4 | $ | 112.5 | $ | 505.5 | $ | (137.4 | ) | |||||||||||
Investing activities | 11.9 | (4.4 | ) | 1.7 | (16.2 | ) | (66.9 | ) | (314.2 | ) | ||||||||||||||
Financing activities | (30.8 | ) | (23.8 | ) | (85.8 | ) | (97.9 | ) | (393.9 | ) | 452.0 | |||||||||||||
Net (decrease) increase in cash and cash equivalents | $ | (13.1 | ) | $ | (21.8 | ) | $ | 0.3 | $ | (1.6 | ) | $ | 44.7 | $ | 0.4 | |||||||||
Effect of foreign exchange rate on cash | $ | (1.0 | ) | $ | — | $ | 1.4 | $ | 1.7 | $ | (0.6 | ) | $ | 1.7 |
68
69
Total | 2011 | 2012 to 2013 | 2014 to 2015 | After 2015 | ||||||||||||||||
Long-term debt | $ | 1,360.2 | $ | — | $ | 332.3 | $ | — | $ | 1,027.9 | ||||||||||
Interest payments(1) | 625.4 | 110.8 | 219.5 | 199.5 | 95.6 | |||||||||||||||
Interest rate swap | 12.0 | 9.5 | 2.5 | — | — | |||||||||||||||
Capital leases | 8.6 | 1.2 | 2.4 | 1.8 | 3.2 | |||||||||||||||
Operating leases | 90.9 | 27.6 | 38.7 | 19.0 | 5.6 | |||||||||||||||
Purchase obligations(2) | 349.9 | 349.9 | — | — | — | |||||||||||||||
Other long-term liabilities | 17.8 | — | — | — | 17.8 | |||||||||||||||
Total | $ | 2,464.8 | $ | 499.0 | $ | 595.4 | $ | 220.3 | $ | 1,150.1 | ||||||||||
(1) | Interest payments are based on interest rates in effect at December 31, 2010 and assume contractual amortization payments. | |
(2) | Purchase obligations reflect our commitments to purchase PVF products in the ordinary course of business. While our vendors often allow us to cancel these purchase orders without penalty, in certain cases cancellations may subject to cancellation fees or penalties, depending on the terms of the contract. |
70
• | the book value of eligible accounts of the U.S. Borrowers; plus |
• | the lesser of (i) 70% of the net book value of eligible inventory (adding back the LIFO reserve calculated in accordance with GAAP) of the U.S. Borrowers and (ii) net orderly liquidation value of eligible inventory (net of current monthly shrinkage reserve calculated in accordance with GAAP and valued at cost) of the U.S. Borrowers multiplied by the advance rate of 85%; minus |
• | certain reserves. |
• | the book value of eligible accounts of the applicable Canadian Borrower; plus |
• | the lesser of (i) 70% of the net book value of eligible inventory (adding back the LIFO reserve calculated in accordance with GAAP) of the applicable Canadian Borrower and (ii) net orderly liquidation value of eligible inventory (net of current monthly shrinkage reserve calculated in accordance with GAAP and valued at cost) of the applicable Canadian Borrower multiplied by the advance rate of 85%; minus |
• | certain reserves. |
71
72
Year | Percentage | |||
2012 | 107.125 | % | ||
2013 | 104.750 | % | ||
2014 | 102.375 | % | ||
2015 and thereafter | 100.000 | % |
73
Leverage Ratio | Margin | |||
Less than or equal to 0.75:1 | 1.50 | % | ||
Greater than 0.75:1, but less than or equal to 1.00:1 | 1.75 | % | ||
Greater than 1.00:1, but less than or equal to 1.50:1 | 2.00 | % | ||
Greater than 1.50:1, but less than or equal to 2.00:1 | 2.25 | % | ||
Greater than 2.00:1 | 2.50 | % |
74
Average | ||||||||||||||||||||||||||||
Settlement | Settlement | Defense | ||||||||||||||||||||||||||
Claims Pending | Claims | Claims | Claims | Payments | Amount | Costs | ||||||||||||||||||||||
at End of Period | Filed | Settled | Dismissed | $ | $ | $ | ||||||||||||||||||||||
Fiscal year ended December 31, 2006 | 812 | 28 | 6 | 11 | 75,000 | 12,500 | 179,791 | |||||||||||||||||||||
Fiscal year ended December 31, 2007 | 825 | 23 | 3 | 7 | 72,500 | 24,167 | 218,900 | |||||||||||||||||||||
Fiscal year ended December 31, 2008 | 846 | 43 | 16 | 6 | 295,000 | 18,469 | 336,497 | |||||||||||||||||||||
Fiscal year ended December 31, 2009 | 905 | 81 | 12 | 10 | 193,500 | 16,125 | 463,213 | |||||||||||||||||||||
Fiscal year ended December 31, 2010 | 948 | 89 | 28 | 18 | 481,000 | 17,179 | 604,565 |
• | That our future settlement payments, disease mix and dismissal rates will be materially consistent with historic experience; | |
• | That future incidences of asbestos-related diseases in the U.S. will be materially consistent with current public health estimates; | |
• | That the rates at which future asbestos-related mesothelioma incidences result in compensable claims filings against us will be materially consistent with its historic experience; | |
• | That insurance recoveries for settlement payments and defense costs will be materially consistent with historic experience; |
75
• | That legal standards (and the interpretation of these standards) applicable to asbestos litigation will not change in material respects; | |
• | That there are no materially negative developments in the claims pending against us; and | |
• | That key co-defendants in current and future claims remain solvent. |
76
77
78
79
80
• | risks related to the notes, to the collateral and to high yield securities generally; | |
• | decreases in oil and natural gas prices; | |
• | decreases in oil and natural gas industry expenditure levels, which may result from decreased oil and natural gas prices or other factors; | |
• | increased usage of alternative fuels, which may negatively affect oil and natural gas industry expenditure levels; | |
• | U.S. and international general economic conditions; | |
• | our ability to compete successfully with other companies in our industry; | |
• | the risk that manufacturers of the products we distribute will sell a substantial amount of goods directly to end users in the markets that we serve; | |
• | unexpected supply shortages; | |
• | cost increases by our suppliers; | |
• | our lack of long-term contracts with most of our suppliers; | |
• | increases in customer, manufacturer and distributor inventory levels; | |
• | price reductions by suppliers of products sold by us, which could cause the value of our inventory to decline; | |
• | decreases in steel prices, which could significantly lower our profit; | |
• | increases in steel prices, which we may be unable to pass along to our customers, which could significantly lower our profit; | |
• | our lack of long-term contracts with many of our customers and our lack of contracts with customers that require minimum purchase volumes; | |
• | changes in our customer and product mix; | |
• | the potential adverse effects associated with integrating Transmark into our business and whether this acquisition will yield its intended benefits; | |
• | ability to integrate other acquired companies into our business; | |
• | the success of our acquisition strategies; | |
• | our significant indebtedness; | |
• | the dependence on our subsidiaries for cash to meet our debt obligations; | |
• | changes in our credit profile; | |
• | a decline in demand for certain of the products we distribute if import restrictions on these products are lifted; |
81
• | environmental, health and safety laws and regulations; | |
• | the sufficiency of our insurance policies to cover losses, including liabilities arising from litigation; | |
• | product liability claims against us; | |
• | pending or future asbestos-related claims against us; | |
• | the potential loss of key personnel; | |
• | interruption in the proper functioning of our information systems; | |
• | loss of third-party transportation providers; | |
• | potential inability to obtain necessary capital; | |
• | risks related to hurricanes and other adverse weather events or natural disasters; | |
• | impairment of our goodwill or other intangible assets; | |
• | adverse changes in political or economic conditions in the countries in which we operate; | |
• | exposure to U.S. and international laws and regulations, including the Foreign Corrupt Practices Act and other economic sanction programs; | |
• | potential increases in costs and distraction of management resulting from the requirements of being a publicly reporting company; | |
• | risks relating to evaluations of internal controls required by Section 404 of the Sarbanes-Oxley Act; and | |
• | the limited usefulness of our historic financial statements. |
82
Year Ended | ||||
December 31, | ||||
2010 | ||||
United States | 78 | % | ||
Canada | 16 | % | ||
International | 6 | % | ||
100 | % | |||
83
Three Months Ended | ||||||||||||||||||||||||
Year Ended December 31, | December 31, | March 31, | ||||||||||||||||||||||
2008 | 2009 | 2010 | 2010 | 2010 | 2011 | |||||||||||||||||||
Upstream | 45 | % | 44 | % | 45 | % | 48 | % | 43 | % | 46 | % | ||||||||||||
Midstream | 22 | % | 24 | % | 22 | % | 23 | % | 21 | % | 23 | % | ||||||||||||
Downstream and industrial | 33 | % | 32 | % | 33 | % | 29 | % | 36 | % | 31 | % | ||||||||||||
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||
84
85
86
87
88
Three Months Ended | ||||||||||||||||||||||||
Year Ended December 31, | December 31, | March 31, | ||||||||||||||||||||||
2010 | 2009 | 2008 | 2010 | 2010 | 2011 | |||||||||||||||||||
Upstream | 45 | % | 44 | % | 45 | % | 48 | % | 43 | % | 46 | % | ||||||||||||
Midstream | 23 | % | 24 | % | 22 | % | 23 | % | 21 | % | 23 | % | ||||||||||||
Downstream and industrial | 32 | % | 32 | % | 33 | % | 29 | % | 36 | % | 31 | % | ||||||||||||
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||
89
2011E | 2010E | 2009A | 2008A | 2007A | 2006A | |||||||||||||||||||
(In billions) | ||||||||||||||||||||||||
United States | $ | 140.6 | $ | 115.7 | $ | 83.5 | $ | 150.7 | $ | 127.6 | $ | 117.0 | ||||||||||||
Canada | 21.0 | 17.0 | 10.0 | 20.5 | 17.7 | 21.1 | ||||||||||||||||||
North America total | $ | 161.6 | $ | 132.7 | $ | 93.5 | $ | 171.2 | $ | 145.3 | $ | 138.1 | ||||||||||||
International(2) | $ | 38.9 | $ | 36.6 | $ | 38.4 | $ | 39.5 | $ | 33.9 | $ | 30.1 |
(1) | Source — Spears & Associates: Drilling and Production Outlook, December 2010 | |
(2) | Includes Europe and the Far East |
90
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
Average Total Rig Count(1) | ||||||||||||||||||||
United States | 1,546 | 1,089 | 1,879 | 1,768 | 1,649 | |||||||||||||||
Canada | 351 | 221 | 381 | 344 | 470 | |||||||||||||||
Total North America | 1,897 | 1,310 | 2,260 | 2,112 | 2,119 | |||||||||||||||
International | 1,094 | 997 | 1,079 | 1,005 | 925 | |||||||||||||||
Total Worldwide | 2,991 | 2,307 | 3,339 | 3,117 | 3,044 | |||||||||||||||
Average Natural Gas Rig Count(1) | ||||||||||||||||||||
United States | 943 | 801 | 1,491 | 1,466 | 1,372 | |||||||||||||||
Canada | 148 | 120 | 220 | 215 | 361 | |||||||||||||||
Total North America | 1,091 | 921 | 1,711 | 1,681 | 1,733 | |||||||||||||||
Average Commodity Prices(2) | ||||||||||||||||||||
Natural gas ($/Mcf) | $ | 4.16 | $ | 3.66 | $ | 7.98 | $ | 6.26 | $ | 6.40 | ||||||||||
WTI crude oil (per barrel) | $ | 79.39 | $ | 61.95 | $ | 99.67 | $ | 72.34 | $ | 66.05 | ||||||||||
Brent crude oil (per barrel) | $ | 79.50 | $ | 61.74 | $ | 96.94 | $ | 72.44 | $ | 65.16 | ||||||||||
Well Permit(3) | ||||||||||||||||||||
United States | 1,260 | 989 | 1,682 | 1,512 | 1,514 |
(1) | Source — Baker Hughes (www.bakerhughes.com) | |
(2) | Source — Department of Energy, Energy Information Administration (www.eia.gov) | |
(3) | Source — RigData |
91
(1) | U.S. Energy Information Administration (www.eia.gov) |
92
United States | European Union |
(1) | Source — BP Statistical Review of World Energy June 2010 (www.bp.com/statisticalreview) |
93
• | Carbon Steel Fittings and Flanges. Products include carbon weld fittings, flanges and piping components used primarily to connect piping and valve systems for the transmission of various liquids and gases. These products are used across all the industries in which we operate. | |
• | Carbon Steel Line Pipe and Oil Country Tubular Goods (“OCTG”). Carbon standard and line pipe are typically used in high-yield, high-stress, abrasive applications such as the gathering and transmission of oil, natural gas and phosphates. OCTG is used as down hole well casing, production casing and tubing for the conveying of hydrocarbons to the surface and is either classified as carbon or alloy depending on the grade of material. | |
• | Natural Gas Distribution Products. Products include risers, meters, polyethylene pipe and fittings and various other components and supplies used primarily in the distribution of natural gas to residential and commercial customers. | |
• | Oilfield Supplies. We offer a full range of oilfield supplies and completion equipment. Products offered include high density polyethylene pipe and fittings, valves, well heads, pumping units and rods. Additionally, we can supply a wide range of production equipment including meter runs, tanks and separators used in our upstream end market. | |
• | Stainless Steel and Alloy Pipe and Fittings. Products include stainless, alloy and corrosion resistant pipe, tubing, fittings and flanges. These are used most often in the chemical, refining and power generation industries but are used across all of the end markets in which we operate. Alloy products are principally used in high-pressure, high-temperature and high-corrosion applications typically seen in process piping applications. | |
• | Valves and Specialty Products. Products offered include ball, butterfly, gate, globe, check, needle and plug valves which are manufactured from cast steel, stainless/alloy steel, forged steel, carbon steel or cast and ductile iron. Valves are generally used in oilfield and industrial applications to control direction, velocity and pressure of fluids and gases within transmission networks. Specialty products include lined corrosion resistant piping systems, valve automation and top work components used for regulating flow and on/off service, and a wide range of steam and instrumentation products used in various process applications within our refinery, petrochemical and general industrial end markets. |
94
95
• | Valves and Specialty Products. Products offered include ball, butterfly, gate, globe, check, needle and plug valves which are manufactured from cast steel, stainless/alloy steel, forged steel, carbon steel or cast and ductile iron. Valves are generally used in oilfield and industrial applications to control direction, velocity and pressure of fluids and gases within transmission networks. Specialty products include lined corrosion resistant piping systems, valve automation and top work components used for regulating flow and on/off service and a wide range of steam and instrumentation products used in various process applications within our offshore refinery, petrochemical and general industrial end markets. |
96
97
98
99
Age | Position | |||||
Andrew R. Lane | 51 | Chairman, President and Chief Executive Officer | ||||
James F. Underhill | 55 | Executive Vice President and Chief Financial Officer | ||||
Stephen W. Lake | 47 | Executive Vice President and General Counsel | ||||
Gary A. Ittner | 58 | Executive Vice President and Chief Administrative Officer | ||||
Rory M. Isaac | 60 | Executive Vice President — Business Development | ||||
Scott A. Hutchinson | 55 | Executive Vice President — North America Operations | ||||
Neil P. Wagstaff | 47 | Executive Vice President — International Operations | ||||
Leonard M. Anthony | 56 | Director | ||||
Rhys J. Best | 64 | Director | ||||
Peter C. Boylan III | 46 | Director | ||||
Henry Cornell | 54 | Director | ||||
Christopher A.S. Crampton | 32 | Director | ||||
John F. Daly | 44 | Director | ||||
Craig Ketchum | 53 | Director | ||||
Gerard P. Krans | 63 | Director | ||||
Dr. Cornelis A. Linse | 61 | Director | ||||
John A. Perkins | 63 | Director | ||||
H.B. Wehrle, III | 59 | Director |
100
101
102
103
104
105
• | Subject to the terms of any employment contracts, reviewing and determining, or making recommendations to our board of directors with respect to, the annual salary, bonus, stock options and other compensation, incentives and benefits, direct and indirect, of the CEO and other executive officers. In determining long-term incentive compensation of the CEO and other executive officers, the Committee will consider, among other things, the Company’s performance and relative shareholder return, the value of similar incentive awards to chief executive officers and other executive officers of comparable companies and the awards given to the CEO and the executive officers in the past. | |
• | Reviewing and approving corporate goals and objectives relevant to compensation of the CEO and other executive officers and evaluating the CEO’s and other executive officers’ performance in light of those goals and objectives on an annual basis, and, either separately or together with other independent directors (as directed by the Board), determining and approving the CEO’s and other executive officers’ compensation level based on this evaluation or making recommendations to the board of directors with respect thereto. |
106
• | Reviewing and authorizing or recommending to our board of directors to authorize, as determined by the Committee, the Company to enter into, amend or terminate any employment, consulting, change in control, severance or termination, or other compensation agreements or arrangements with the CEO and other executive officers of the Company (and, at the option of the Committee, other officers and employees of the Company). | |
• | Periodically reviewing and considering the competitiveness and appropriateness of our executive compensation. | |
• | Reviewing new executive compensation programs, reviewing on a periodic basis the operation of our existing executive compensation programs to determine whether they integrate appropriately, and establishing and periodically reviewing policies for the administration of executive compensation programs. | |
• | Overseeing the administration of incentive compensation plans and equity-based compensation plans and exercising all authority and discretion provided to the Committee under those plans and performing such duties and responsibilities as may be assigned by our board of directors with respect to such plans. | |
• | Conducting a review at least annually of, and determining or making recommendations to our board of directors regarding compensation for non-employee directors (including compensation for service on the board of directors and committees thereof, meeting fees and equity-based compensation). The Committee is also responsible for and oversees administration of any plans or programs providing for the compensation of non-employee directors. | |
• | Overseeing the procedures and substance of the Company’s compensation and benefit policies (subject, if applicable, to shareholder approval), including establishing, reviewing, approving and making recommendations to our board of directors with respect to any incentive-compensation and equity-based plans of the Company that are subject to board approval. |
• | To align the interests of our executive officers with those of our shareholders, thereby providing long-term economic benefit to our shareholders; | |
• | To provide competitive financial incentives in the form of salary, bonus and benefits, with the goal of attracting and retaining talented executive officers; and | |
• | To maintain a compensation program that includes at-risk, performance based awards whereby executive officers who demonstrate exceptional performance will have the opportunity to realize appropriate economic rewards. |
107
• | Base salary; | |
• | Short-term incentive compensation; | |
• | Long-term equity compensation; | |
• | Retirement benefits; and | |
• | Perquisites and other personal benefits. |
108
109
110
111
112
113
Peter C. Boylan, III
Christopher A.S. Crampton
John F. Daly
Change in | ||||||||||||||||||||||||||||
Non-Equity | Nonqualified | |||||||||||||||||||||||||||
Incentive Plan | Deferred | All Other | ||||||||||||||||||||||||||
Name and | Salary | Compensation | Option Awards | Compensation | Compensation | |||||||||||||||||||||||
Principal Position | Year | ($) | ($)(1) | ($)(2) | Earnings ($) | ($)(3) | Total ($) | |||||||||||||||||||||
Andrew R. Lane, | 2010 | 700,000 | 399,000 | — | — | 12,422 | 1,111,422 | |||||||||||||||||||||
Chairman, President and Chief Executive Officer | ||||||||||||||||||||||||||||
James F. Underhill, | 2010 | 500,000 | 285,000 | — | 5,073 | 52,164 | 842,237 | |||||||||||||||||||||
Executive Vice President and Chief Financial Officer | ||||||||||||||||||||||||||||
Neil P. Wagstaff, | 2010 | 331,691 | 189,064 | 276,225 | — | 88,816 | 885,796 | |||||||||||||||||||||
Executive Vice President — International Operations(4) | ||||||||||||||||||||||||||||
Gary A. Ittner, | 2010 | 375,000 | 213,750 | — | 4,348 | 74,812 | 667,910 | |||||||||||||||||||||
Executive Vice President and Chief Administrative Officer | ||||||||||||||||||||||||||||
Scott A. Hutchinson, | 2010 | 345,000 | 196,650 | — | 2,899 | 66,226 | 610,775 | |||||||||||||||||||||
Executive Vice President — North American Operations | ||||||||||||||||||||||||||||
Rory M. Isaac, | 2010 | 375,000 | 210,000 | — | 4,348 | 16,324 | 605,672 | |||||||||||||||||||||
Executive Vice President — Business Development | ||||||||||||||||||||||||||||
Stephen W. Lake, | 2010 | 375,000 | 213,750 | — | — | 11,479 | 600,229 | |||||||||||||||||||||
Executive Vice President and General Counsel |
(1) | The amounts in this column represent cash awards earned pursuant to the annual incentive performance metrics and goals approved by the Committee for the 2010 performance period. As a result of our company’s level of achievement with respect to its performance goals for fiscal year 2010, Messrs. Lane, Underhill, Wagstaff, Ittner, Hutchinson and Lake were paid 57% of their target annual incentive bonuses and Mr. Isaac was paid 56% of his target annual bonus. Please refer to the narrative following the table titled “Grants of Plan-Based Awards in Fiscal Year 2010” in the Compensation Discussion and Analysis for a discussion of the 2010 performance |
114
goals, including a discussion of the 5% maximum cap imposed on the portion of bonus attributable to individual performance in 2010. | ||
(2) | Mr. Wagstaff was granted options to purchase company stock of McJunkin Red Man Holding Corporation on April 1, 2010. The amount in this column represents the grant date fair value of such option award calculated pursuant to ASC Topic 718. This option award will become vested in three equal installments on the third, fourth and fifth anniversaries of the date of grant and is conditioned on continued employment through the applicable vesting date. In addition, this option award will become fully vested and exercisable upon the occurrence of a Transaction (as defined in the stock option plan) or upon the termination of the executive’s employment due to death or Disability (as defined in the stock option plan). All stock options granted, whether vested or unvested, will be forfeited in the event of a termination of employment for Cause (as defined in the stock option plan). | |
(3) | Amounts in this column include (i) company matching contributions made to the McJunkin Red Man Corporation Retirement Plan $9,800 for Messrs. Lane, Ittner, Hutchinson and Lake and $8,800 for Messrs. Underhill and Isaac; and (ii) the imputed value for company provided group life insurance of $2,622, $4,902, $4,902, $4,902, $7,524 and $1,679 for Messrs. Lane, Underhill, Ittner, Hutchinson, Isaac and Lake, respectively; (iii) $38,462 for the value of unused vacation to Mr. Underhill; and (iv) relocation payments made to Messrs. Ittner and Hutchinson in accordance with company policy in the amounts of $60,110 and $51,524, respectively. Amounts in this column for Mr. Wagstaff include $3,415 for medical insurance, $37,539 for pension contributions and an auto allowance of $47,862. | |
(4) | All compensation amounts paid to Mr. Wagstaff were paid in British pounds sterling and have been converted into U.S. Dollars for purposes of the Summary Compensation Table and tables that follow based on the exchange rate £1 = $1.5609 as of December 31, 2010. |
All Other Option | ||||||||||||||||||||
Estimated Future Payouts Under Non- | Awards: Number of | |||||||||||||||||||
Equity Incentive Plan Awards | Securities | Exercise or Base | ||||||||||||||||||
Threshold | Target | Maximum | Underlying Options | Price of | ||||||||||||||||
Name | ($)(1) | ($)(2) | ($)(2) | (#) | Option Awards ($) | |||||||||||||||
Andrew R. Lane | 14,000 | 700,000 | 805,000 | — | — | |||||||||||||||
James F. Underhill | 10,000 | 500,000 | 575,000 | — | — | |||||||||||||||
Neil P. Wagstaff | 6,633 | 331,691 | 381,445 | 87,413 | 11.44 | |||||||||||||||
Gary A. Ittner | 7,500 | 375,000 | 431,250 | — | — | |||||||||||||||
Scott A. Hutchinson | 6,900 | 345,000 | 396,750 | — | — | |||||||||||||||
Rory M. Isaac | 7,500 | 375,000 | 431,250 | — | — | |||||||||||||||
Stephen W. Lake | 7,500 | 375,000 | 431,250 | — | — |
(1) | Under the annual incentive performance metrics and goals approved by the Committee for the 2010 performance period, no portion of the awards based on EBITDA or RONA for each named executive officer and additional executive officer are payable unless there is at least 51% achievement of those performance goals. At 51% achievement of each such performance goal, there is a payout of 2% of a participant’s target annual incentive bonus with respect to the performance metric for which such achievement has occurred. The amounts in this column reflect 2% of the named executive officers’ and additional executive officers’ target annual incentive bonuses for 2010. | |
(2) | Payouts for the EBITDA and RONA performance goals increase in 2% increments for each additional percent of achievement beyond 51% up to full achievement of those annual goals. Upon full achievement of each of those performance goals and full achievement of KPIs, 100% of the target annual incentive bonus is paid. If performance goals are exceeded, the maximum payment is 115% of target annual incentive. The amounts in these columns reflect 100% and 115% of the named executive officers’ and additional executive officers’ target annual incentive bonuses for 2010. |
115
116
Option Awards | Stock Awards(2) | |||||||||||||||||||||||||||
Number of | Number of | Number of | ||||||||||||||||||||||||||
Securities | Securities | Shares or Units | Market Value of | |||||||||||||||||||||||||
Underlying | Underlying | Option | Option | Number of Shares | of Stock That | Shares or Units of | ||||||||||||||||||||||
Options | Options | Exercise | Expiration | or Units That | Have Not | Stock That Have Not | ||||||||||||||||||||||
Name | Exercisable | Unexercisable(1) | Price ($) | Date | Have Vested (#) | Vested (#) | Vested ($)(3) | |||||||||||||||||||||
Andrew R. Lane | 439,732 | 1,319,197 | $ | 12.48 | (4) | 9/10/18 | — | 50,000 | 375,500 | |||||||||||||||||||
James F. Underhill | — | 43,706 | $ | 11.42 | (4) | 12/3/19 | 199.13 | 398.28 | 1,343,490 | |||||||||||||||||||
Neil P. Wagstaff | — | 87,413 | $ | 11.44 | 10/30/19 | — | — | — | ||||||||||||||||||||
Gary A. Ittner | — | 43,706 | $ | 11.42 | (4) | 12/3/19 | 127.10 | 254.22 | 857,543 | |||||||||||||||||||
Scott A. Hutchinson | — | 131,119 | $ | 11.42 | (4) | 12/3/19 | 55.08 | 110.15 | 371,561 | |||||||||||||||||||
Rory M. Isaac | — | 43,706 | $ | 11.42 | (4) | 12/3/19 | 127.10 | 254.22 | 857,543 | |||||||||||||||||||
Stephen W. Lake | — | 87,413 | $ | 11.42 | (4) | 12/3/19 | — | 127.10 | 428,738 |
(1) | The stock options granted to Mr. Lane (and currently held by Andy & Cindy Lane Family, L.P.) become vested in equal installments on each of the second, third, fourth and fifth anniversaries of the date of grant, conditioned on continued employment through the applicable vesting date. One-fourth of Mr. Lane’s options vested on September 10, 2010. Mr. Lane’s options are subject to pro-rata accelerated vesting in the event his employment is terminated (i) by McJunkin Red Man other than for Cause (as defined in his employment agreement), (ii) by Mr. Lane for Good Reason (as defined in his employment agreement or (iii) by reason of Mr. Lane’s death or Disability (as defined in his employment agreement). In addition, Mr. Lane’s options will become fully vested and exercisable upon the occurrence of a Change in Control (as defined in his employment agreement). | |
The stock options held by Messrs. Underhill, Wagstaff, Ittner, Hutchinson, Isaac and Lake will become vested in three equal installments on the third, fourth and fifth anniversaries of the date of grant, and are conditioned on continued employment through the applicable vesting date. These options will become fully vested and exercisable upon the occurrence of a Transaction (as defined in the stock option plan) or upon the termination of the executive’s employment due to death or Disability (as defined in the stock option plan). | ||
(2) | For Mr. Lane, the amounts in these columns are in respect of an award of restricted stock made in February 2009 (and currently held by Andy & Cindy Lane Family, L.P.). For Messrs. Underhill, Ittner, Hutchinson, Isaac and Lake, the amounts in these columns are in respect of grants of profits units in PVF Holdings LLC made to Messrs. Underhill, Ittner, Hutchinson and Isaac in 2007 and to Mr. Lake in 2008. Profits units held by Messrs. Underhill, Ittner, Hutchinson, Isaac and Lake become vested in equal increments on each of the third, |
117
fourth and fifth anniversaries of the date of grant, subject to accelerated vesting in the event of certain terminations of employment or a Transaction (as defined in the PVF LLC Agreement). Messrs. Underhill, Ittner, Hutchinson and Isaac became vested in 33.33% of their profits units on January 31, 2010. | ||
(3) | The market value of Mr. Lane’s restricted stock is based on a per share value of the company’s stock of $7.51 as of December 31, 2010. The market value of unvested profits units is based on the value of profits units in PVF Holdings LLC as of December 31, 2010, which was $3,373.23 per unit. | |
(4) | In September 2009, the option exercise price of the stock options held by Andy & Cindy Lane Family, L.P. was reduced from $17.63 to $12.50, which is not less than the fair market value of our common stock as of the date of such amendment. In December 2009, in connection with the $2.9 million cash dividend paid by McJunkin Red Man Corporation to McJunkin Red Man Holding Corporation, the option exercise price for Mr. Lane’s options reduced to $12.48. Also in connection with the December 2009 cash dividend, options granted to Messrs. Underhill, Ittner, Hutchinson, Isaac and Lake were reduced from $11.44 to $11.42. |
Stock Awards | ||||||||
Number of Shares | ||||||||
That Became | Value Realized on | |||||||
Name | Vested (#)(1) | Vesting ($)(2) | ||||||
Andrew R. Lane | — | — | ||||||
James F. Underhill | 199.13 | 828,952 | ||||||
Neil P. Wagstaff | — | — | ||||||
Gary A. Ittner | 127.10 | 529,101 | ||||||
Scott A. Hutchinson | 55.08 | 229,291 | ||||||
Rory M. Isaac | 127.10 | 529,101 | ||||||
Stephen W. Lake | — | — |
(1) | This column reflects the number of profits units in PVF LLC that became vested on January 31, 2010. | |
(2) | The value realized upon the vesting of profits units on January 31, 2010 is based on the value of profits units in PVF Holdings LLC as of January 31, 2010, which was $4,162.87 per unit. |
Registrant | Aggregate Balance at | |||||||
Contributions in | Last Fiscal Year End | |||||||
Name | Last Fiscal Year ($)(1) | ($) | ||||||
Andrew R. Lane | — | — | ||||||
James F. Underhill | 5,073 | 147,814 | ||||||
Neil P. Wagstaff | — | — | ||||||
Gary A. Ittner | 4,348 | 126,698 | ||||||
Scott A. Hutchinson | 2,899 | 84,464 | ||||||
Rory M. Isaac | 4,348 | 126,698 | ||||||
Stephen W. Lake | — | — |
(1) | No contributions were made by our company to participant accounts under the McJunkin Red Man Nonqualified Deferred Compensation Plan in 2010. However, during 2010 the accounts of the named executive officers with accounts under such plan were credited with interest in accordance with the plan. |
118
Deferred | ||||||||||||
Accrued | Compensation | |||||||||||
Obligations | Account | |||||||||||
Name | ($)(1) | Balance ($) | Total ($) | |||||||||
Andrew R. Lane | 75,385 | — | 75,385 | |||||||||
James F. Underhill | 57,692 | 147,814 | 205,506 | |||||||||
Neil P. Wagstaff | 15,308 | — | 15,308 | |||||||||
Gary A. Ittner | 50,481 | 126,698 | 177,179 | |||||||||
Scott A. Hutchinson | 39,808 | 84,464 | 124,272 | |||||||||
Rory M. Isaac | 43,269 | 126,698 | 169,967 | |||||||||
Stephen W. Lake | 27,404 | — | 27,404 |
(1) | These amounts represent accrued but unused vacation time as of December 31, 2010. |
• | All accrued, but unpaid, obligations (including, but not limited to, salary, bonus, expense reimbursement and vacation pay); | |
• | In the case of Messrs. Lane and Wagstaff, monthly payments equal to1/12 of base salary at the rate in effect immediately prior to termination and1/12 target annual bonus for 18 months following termination. In the case of Messrs. Underhill and Lake, continuation of base salary for 12 months following termination, at the rate in effect immediately prior to termination; | |
• | Continuation of medical benefits for 18 months for Messrs. Lane and Wagstaff and 12 months for Messrs. Underhill and Lake or, in each case (except in the case of Mr. Wagstaff), until such earlier time as the executive becomes eligible for medical benefits from a subsequent employer; |
119
• | A pro-rata annual bonus for the fiscal year in which termination occurs, based on actual performance through the end of the fiscal year; and | |
• | Solely in the case of Mr. Lane, a pro-rata portion of the stock options granted to him, which are currently held by Andy & Cindy Lane Family, L.P., would become vested. However, the restricted stock granted to Mr. Lane, which is currently held by Andy & Cindy Lane Family, L.P., would be forfeited. |
Value of | Deferred | |||||||||||||||||||||||||||
Accrued | Base Salary | Pro Rata | Value of | Accelerated | Compensation | |||||||||||||||||||||||
Obligations | Continuation | Incentive | Medical | Vesting | Account | |||||||||||||||||||||||
($)(1) | ($) | ($)(2) | Benefits ($) | of Equity ($)(3) | Balance ($) | Total ($) | ||||||||||||||||||||||
Andrew R. Lane | 75,385 | 1,050,000 | 399,000 | 28,062 | 0 | — | 1,552,447 | |||||||||||||||||||||
James F. Underhill | 57,692 | 500,000 | 285,000 | 18,708 | 0 | 147,814 | 1,009,214 | |||||||||||||||||||||
Neil P. Wagstaff | 15,308 | 497,536 | 189,064 | 5,122 | 0 | — | 707,030 | |||||||||||||||||||||
Gary A. Ittner | 50,481 | — | 213,750 | — | 0 | 126,698 | 390,929 | |||||||||||||||||||||
Scott A. Hutchinson | 39,808 | — | 196,650 | — | 0 | 84,464 | 320,922 | |||||||||||||||||||||
Rory M. Isaac | 43,269 | — | 210,000 | — | 0 | 126,698 | 379,967 | |||||||||||||||||||||
Stephen W. Lake | 27,404 | 375,000 | 213,750 | 18,708 | 0 | — | 634,862 |
(1) | These amounts represent accrued but unused vacation time as of December 31, 2010. | |
(2) | Each of the named executive officers and additional executive officers has an annual target bonus of 100% of annual base salary in effect at the beginning of the relevant fiscal year. Assuming a termination date of December 31, 2010, each of Messrs. Lane, Underhill, Wagstaff, Ittner, Hutchinson and Lake would be entitled to receive 57% of his target annual incentive bonus and Mr. Isaac would be entitled to receive 56% of his target annual bonus. | |
(3) | In the case of Mr. Lane, the amount in this column represents the value of the pro-rata acceleration of the vesting of his stock options. Because the exercise price of these options is $12.48 per share, which was above the per share value of the company’s stock as of December 31, 2010, which was $7.51, there would be no value realized upon this accelerated vesting. The restricted stock award granted to Mr. Lane would not be subject to accelerated vesting under these circumstances. In the case of Messrs. Underhill, Ittner, Hutchinson, Isaac and |
120
Lake, all of their unvested profits units held as of December 31, 2010 would be forfeited as of such date. Additionally, because the exercise price of awarded options is $11.42 for Messrs. Underhill, Ittner, Hutchinson, Isaac and Lake and $11.44 for Mr. Wagstaff, there would be no value realized upon this accelerated vesting. |
Deferred | ||||||||||||
Accrued | Compensation | |||||||||||
Obligations | Account | |||||||||||
Name | ($)(1) | Balance ($) | Total ($) | |||||||||
Andrew R. Lane | 75,385 | — | 75,385 | |||||||||
James F. Underhill | 57,692 | 147,814 | 205,506 | |||||||||
Neil P. Wagstaff | 15,308 | — | 15,308 | |||||||||
Gary A. Ittner | 50,481 | 126,698 | 177,179 | |||||||||
Scott A. Hutchinson | 39,808 | 84,464 | 124,272 | |||||||||
Rory M. Isaac | 43,269 | 126,698 | 169,967 | |||||||||
Stephen W. Lake | 27,404 | — | 27,404 |
(1) | These amounts represent accrued but unused vacation time as of December 31, 2010. |
121
Value of | Deferred | |||||||||||||||
Accrued | Accelerated | Compensation | ||||||||||||||
Obligations | Vesting of | Account | ||||||||||||||
Name | ($)(1) | Equity ($)(2) | Balance ($) | Total ($) | ||||||||||||
Andrew R. Lane | 75,385 | 375,500 | — | 450,885 | ||||||||||||
James F. Underhill | 57,692 | 1,343,490 | 147,814 | 1,548,996 | ||||||||||||
Neil P. Wagstaff | 15,308 | — | — | 15,308 | ||||||||||||
Gary A. Ittner | 50,481 | 857,543 | 126,698 | 1,034,722 | ||||||||||||
Scott A. Hutchinson | 39,808 | 371,561 | 84,464 | 495,833 | ||||||||||||
Rory M. Isaac | 43,269 | 857,543 | 126,698 | 1,027,510 | ||||||||||||
Stephen W. Lake | 27,404 | 428,738 | — | 456,142 |
(1) | These amounts represent accrued but unused vacation time as of December 31, 2010. | |
(2) | In the case of Mr. Lane, the amount in this column includes the value of the pro-rata acceleration of the vesting of his unvested stock options and the full acceleration of vesting of his entire restricted stock award. Because the exercise price of his options is $12.48 per share, which was above the per share value of the company’s stock as of December 31, 2010, which was $7.51, there would be no value realized upon this accelerated vesting. The value of the accelerated vesting of Mr. Lane’s restricted stock is based on the per share value of the company’s stock as of December 31, 2010, which was $7.51. In the case of Messrs. Underhill, Ittner, Hutchinson, Isaac and Lake, all of their profits units and stock options, and in the case of Mr. Wagstaff, stock options, held as of December 31, 2010 would become fully vested as of such date. With respect to profits units, the value realized upon such acceleration is based on the value of profits units in PVF Holdings LLC as of December 31, 2010, which was $3,373.23 per unit. With respect to options, because the exercise price of their options is $11.42 per share for Messrs. Underhill, Ittner, Hutchinson, Isaac and Lake, and $11.44 per share for Mr. Wagstaff, which was above the per share value of the company’s stock as of December 31, 2010, which was $7.51, there would be no value realized upon this accelerated vesting. |
122
Value of | Deferred | |||||||||||||||
Accrued | Accelerated | Compensation | ||||||||||||||
Obligations | Vesting of | Account | ||||||||||||||
Name | ($)(1) | Equity ($)(2) | Balance ($) | Total ($) | ||||||||||||
Andrew R. Lane | 75,385 | 375,500 | — | 450,885 | ||||||||||||
James F. Underhill | 57,692 | 1,343,490 | 147,814 | 1,548,996 | ||||||||||||
Neil P. Wagstaff | 15,308 | — | — | 15,308 | ||||||||||||
Gary A. Ittner | 50,481 | 857,543 | 126,698 | 1,034,722 | ||||||||||||
Scott A. Hutchinson | 39,808 | 371,561 | 84,464 | 495,833 | ||||||||||||
Rory M. Isaac | 43,269 | 857,543 | 126,698 | 1,027,510 | ||||||||||||
Stephen W. Lake | 27,404 | 428,738 | — | 456,142 |
(1) | These amounts represent accrued but unused vacation time as of December 31, 2010. | |
(2) | In the case of Mr. Lane, all restricted stock and unvested stock options he held as of December 31, 2010 would become fully vested as of such date. Because the exercise price of his options is $12.48 per share, which was above the per share value of the company’s stock as of December 31, 2010, which was $7.51, there would be no value realized upon this accelerated vesting. The value of the accelerated vesting of Mr. Lane’s restricted stock is based on the per share value of the company’s stock as of December 31, 2010, which was $7.51. In the case of Messrs. Underhill, Wagstaff, Ittner, Hutchinson, Isaac and Lake, all of the profits units and stock options they held as of December 31, 2010 would become fully vested as of such date. With respect to profits units, the value realized upon such acceleration is based on the value of profits units in PVF Holdings LLC as of December 31, 2010, which was $3,373.23 per unit. With respect to options, because the exercise price of their options is $11.42 per share, which was above the per share value of the company’s stock as of December 31, 2010, which was $7.51, there would be no value realized upon this accelerated vesting. |
123
Fees Earned | Stock | |||||||||||||||||||
or Paid | Awards | Option | All Other | |||||||||||||||||
Name | in Cash ($) | ($)(1) | Awards ($) | Compensation ($) | Total ($) | |||||||||||||||
Leonard M. Anthony | 100,000 | — | 14,510 | — | 114,510 | |||||||||||||||
Rhys J. Best | 100,000 | — | 14,510 | — | 114,510 | |||||||||||||||
Peter C. Boylan, III | 50,000 | — | — | — | 50,000 | |||||||||||||||
Henry Cornell(2) | — | — | — | — | — | |||||||||||||||
Christopher A.S. Crampton(2) | — | — | — | — | — | |||||||||||||||
John F. Daly(2) | — | — | — | — | — | |||||||||||||||
Harry K. Hornish, Jr. | 100,000 | — | — | — | 100,000 | |||||||||||||||
Craig Ketchum | 100,000 | — | — | — | 100,000 | |||||||||||||||
Gerard P. Krans | 100,000 | — | 14,510 | — | 114,510 | |||||||||||||||
Dr. Cornelis A. Linse | 75,000 | — | 29,017 | — | 104,017 | |||||||||||||||
John A. Perkins | 100,000 | — | — | — | 100,000 | |||||||||||||||
Sam B. Rovit | 100,000 | — | — | — | 100,000 | |||||||||||||||
H.B. Wehrle, III | 100,000 | — | — | — | 100,000 |
(1) | The following table indicates the aggregate number of shares of our common stock subject to outstanding option awards and the number of stock awards held by our non-employee directors as of December 31, 2010: |
Name | Stock Options (#)(a) | Stock Awards (#) | ||||||
Leonard M. Anthony | 22,415 | 7,300 | (b) | |||||
Rhys J. Best | 43,525 | — | ||||||
Peter C. Boylan, III | 38,131 | — | ||||||
Craig Ketchum | — | 381.31 | (c) | |||||
Gerard P. Krans | 5,394 | — | ||||||
Dr. Cornelis A. Linse | 10,787 | — | ||||||
John A. Perkins | 8,741 | — | ||||||
Sam B. Rovit | 34,497 | — | ||||||
H.B. Wehrle, III | — | 381.31 | (c) |
(a) | All stock options held by directors were granted pursuant to the McJ Holding Stock Option Plan. Stock options held by directors vest in equal increments on each of the third, fourth and fifth anniversaries of the date of grant or in equal increments on each of the second, third, fourth and fifth anniversaries of the date of grant. Vesting of all options is conditioned on continued service and subject to accelerated vesting under certain circumstances, including termination of service by reason of death or disability or the occurrence of a Transaction (as defined in the plan). |
(b) | The restricted stock held by Mr. Anthony was granted pursuant to the McJ Holding Restricted Stock Plan and will vest on the fifth anniversary of the date of grant, conditioned on continued service and subject to accelerated vesting under certain circumstances including termination of service by reason of death or disability or the occurrence of a Transaction (as defined in the plan). |
(c) | Reflects profits units in PVF Holdings LLC held by Messrs. Ketchum and Wehrle. Pursuant to the PVF LLC Agreement, these profits units generally become vested in one-third increments on each of the third, fourth and fifth anniversaries of the date of grant. Also, in the event of a Transaction (as defined in the PVF LLC Agreement), all unvested profits units will become vested and nonforfeitable. In addition, the letter |
124
agreements entered into between Mr. Ketchum and McJunkin Red Man on December 22, 2008 and between Mr. Wehrle and McJunkin Red Man Holding Corporation on September 24, 2008 provide for accelerated vesting in additional circumstances. Pursuant to Mr. Ketchum’s letter, his profits units will become fully vested and no longer subject to forfeiture in the event that his service as Chairman of the Issuer’s board of directors and as a member of the Issuer’s board of directors is terminated for any reason. Pursuant to Mr. Wehrle’s letter, his profits units will become fully vested and no longer subject to forfeiture in the event of the termination of his service as Chairman of the board of directors of PVF Holdings LLC and as a member of the Issuer’s board of directors for any reason. |
(2) | Each of these directors served on our board of directors during 2010, but generally did not receive any cash compensation for such services. |
125
• | each director of McJunkin Red Man Holding Corporation; | |
• | each named executive officer of McJunkin Red Man Holding Corporation; | |
• | each stockholder known by us to beneficially hold five percent or more of the common stock of McJunkin Red Man Holding Corporation; and | |
• | all of the executive officers and directors as a group. |
Shares Beneficially Owned | ||||||||
Name and Address | Number | Percent | ||||||
PVF Holdings LLC(1) | 168,428,052 | 99.7 | % | |||||
The Goldman Sachs Group, Inc.(1) 200 West Street New York, New York 10282 | 168,428,052 | 99.7 | % | |||||
Andrew R. Lane(2) | 220,218 | * | ||||||
James F. Underhill(3) | — | — | ||||||
Stephen W. Lake(4) | — | — | ||||||
Gary A. Ittner(5) | — | — | ||||||
Rory M. Isaac(6) | — | — | ||||||
Scott A. Hutchinson(7) | — | — | ||||||
Neil P. Wagstaff(8) | — | — | ||||||
Leonard M. Anthony(9) | 35,669 | * | ||||||
Rhys J. Best(10) | — | — | ||||||
Peter C. Boylan III(11) | ||||||||
Henry Cornell(1) | 168,428,052 | 99.7 | % | |||||
Christopher A.S. Crampton(1) | — | — | ||||||
John F. Daly(1) | 168,428,052 | 99.7 | % | |||||
Craig Ketchum(12) | — | — | ||||||
Gerard P. Krans(13) | — | — | ||||||
Dr. Cornelis A. Linse(14) | 21,575 | * | ||||||
John A. Perkins(15) | 43,706 | * | ||||||
H.B. Wehrle, III(16) | — | — | ||||||
All directors and executive officers, as a group (20 persons)(17) | 168,749,220 | 99.8 | % |
* | Less than 1%. | |
(1) | PVF Holdings LLC directly owns 168,428,052 shares of common stock. GS Capital Partners V Fund, L.P., GS Capital Partners V Offshore Fund, L.P., GS Capital Partners V GmbH & Co. KG, GS Capital Partners V |
126
Institutional, L.P., GS Capital Partners VI Fund, L.P., GS Capital Partners VI Offshore Fund, L.P., GS Capital Partners VI Parallel, L.P., and GS Capital Partners VI GmbH & Co. KG (collectively, the “Goldman Sachs Funds”) are members of PVF Holdings LLC and own common units of PVF Holdings LLC. The Goldman Sachs Funds’ common units in PVF Holdings LLC correspond to 102,386,912 shares of common stock. The Goldman Sachs Group, Inc., and Goldman, Sachs & Co. may be deemed to beneficially own indirectly, in the aggregate, all of the common stock owned by PVF Holdings LLC because (i) affiliates of Goldman, Sachs & Co. and The Goldman Sachs Group, Inc. are the general partner, managing general partner, managing partner, managing member or member of the Goldman Sachs Funds and (ii) the Goldman Sachs Funds control PVF Holdings LLC and have the power to vote or dispose of all of the common stock of the company owned by PVF Holdings LLC. Goldman, Sachs & Co. is a direct and indirect wholly owned subsidiary of The Goldman Sachs Group, Inc. Goldman, Sachs & Co. is the investment manager of certain of the Goldman Sachs Funds. Shares of common stock that may be deemed to be beneficially owned by the Goldman Sachs Funds that correspond to the Goldman Sachs Funds’ common units of PVF Holdings LLC consist of: (1) 28,820,018 shares of common stock deemed to be beneficially owned by GS Capital Partners V Fund, L.P. and its general partner, GSCP V Advisors, L.L.C., (2) 14,887,217 shares of common stock deemed to be beneficially owned by GS Capital Partners V Offshore Fund, L.P. and its general partner, GSCP V Offshore Advisors, L.L.C., (3) 9,882,779 shares of common stock deemed to be beneficially owned by GS Capital Partners V Institutional, L.P. and its general partner, GS Advisors V, L.L.C., (4) 1,142,616 shares of common stock deemed to be beneficially owned by GS Capital Partners V GmbH & Co. KG and its managing limited partner, GS Advisors V, L.L.C., (5) 22,244,574 shares of common stock deemed to be beneficially owned by GS Capital Partners VI Fund, L.P. and its general partner, GSCP VI Advisors, L.L.C., (6) 18,502,254 shares of common stock deemed to be beneficially owned by GS Capital Partners VI Offshore Fund, L.P. and its general partner, GSCP VI Offshore Advisors, L.L.C., (7) 6,116,878 shares of common stock deemed to be beneficially owned by GS Capital Partners VI Parallel, L.P. and its general partner, GS Advisors VI, L.L.C., and (8) 790,572 shares of common stock deemed to be beneficially owned by GS Capital Partners VI GmbH & Co. KG and its managing limited partner, GS Advisors VI, L.L.C. Henry Cornell and John F. Daly are managing directors of Goldman, Sachs & Co. Mr. Cornell, Mr. Daly, The Goldman Sachs Group, Inc. and Goldman, Sachs & Co. each disclaims beneficial ownership of the shares of common stock owned directly or indirectly by PVF Holdings LLC and the Goldman Sachs Funds, except to the extent of their pecuniary interest therein, if any. | ||
(2) | Mr. Lane owns no shares of common stock directly. Mr. Lane owns 170,218 shares of common stock, 50,000 shares of restricted common stock and options to purchase 1,758,929 shares of our common stock at an exercise price of $12.48 through a limited partnership. The options were granted to Mr. Lane on September 10, 2008 and will generally vest in one-fourth annual increments on the second, third, fourth and fifth anniversaries of the date of grant. The restricted common stock was granted to Mr. Lane on February 24, 2009 and will generally become fully vested on the fifth anniversary of the date of grant. | |
(3) | Mr. Underhill owns no shares of common stock directly. Mr. Underhill owns 25,706 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Underhill does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Underhill also owns profits units in PVF Holdings LLC. These profits units do not give Mr. Underhill beneficial ownership of any shares of our common stock because they do not give Mr. Underhill the power to vote or dispose of any such shares. Mr. Underhill also owns options to purchase 43,706 shares of our common stock at an exercise price of $11.42. The date of grant of Mr. Underhill’s options was December 3, 2009. These options will generally vest in equal increments on the third, fourth and fifth anniversaries of the date of grant. | |
(4) | Mr. Lake owns no shares of common stock directly. Mr. Lake owns 25,706 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Lake does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Lake also owns profits units in PVF Holdings LLC. These profits units do not give Mr. Lake beneficial ownership of any shares of our common stock because they do not give Mr. Lake the power to vote or dispose of any such shares. Mr. Lake also owns options to purchase 87,413 shares of our common stock at an exercise price of $11.42. The date of grant of Mr. Lake’s options was |
127
December 3, 2009. These options will generally vest in equal increments on the third, fourth and fifth anniversaries of the date of grant. | ||
(5) | Mr. Ittner owns no shares of common stock directly. Mr. Ittner owns 12,798 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Ittner does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Ittner also owns profits units in PVF Holdings LLC. These profits units do not give Mr. Ittner beneficial ownership of any shares of our common stock because they do not give Mr. Ittner the power to vote or dispose of any such shares. Mr. Ittner also owns options to purchase 43,706 shares of our common stock at an exercise price of $11.42. The date of grant of Mr. Ittner’s options was December 3, 2009. These options will generally vest in equal increments on the third, fourth and fifth anniversaries of the date of grant. | |
(6) | Mr. Isaac owns no shares of common stock directly. Mr. Isaac owns 64,101 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Isaac does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Isaac also owns profits units in PVF Holdings LLC. These profits units do not give Mr. Isaac beneficial ownership of any shares of our common stock because they do not give Mr. Isaac the power to vote or dispose of any such shares. Mr. Isaac also owns options to purchase 43,706 shares of our common stock at an exercise price of $11.42. The date of grant of Mr. Isaac’s options was December 3, 2009. These options will generally vest in equal increments on the third, fourth and fifth anniversaries of the date of grant. | |
(7) | Mr. Hutchinson owns no shares of common stock directly. Mr. Hutchinson owns 25,706 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Hutchinson does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Hutchinson also owns profits units in PVF Holdings LLC. These profits units do not give Mr. Hutchinson beneficial ownership of any shares of our common stock because they do not give Mr. Hutchinson the power to vote or dispose of any such shares. Mr. Hutchinson also owns options to purchase 131,119 shares of our common stock at an exercise price of $11.42. The date of grant of Mr. Hutchinson’s options was December 3, 2009. These options will generally vest in equal increments on the third, fourth and fifth anniversaries of the date of grant. | |
(8) | Mr. Wagstaff owns no shares of common stock directly. Mr. Wagstaff owns 1,551,291 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Wagstaff does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Wagstaff also owns options to purchase 87,143 shares of our common stock at an exercise price of $11.44. The date of grant of Mr. Wagstaff’s options was April 1, 2010. These options will generally vest in equal increments on the third, fourth and fifth anniversaries of the date of grant. | |
(9) | Mr. Anthony owns 28,369 shares of common stock and 7,300 shares of restricted common stock directly. Mr. Anthony also owns options to purchase 17,021 shares of our common stock at an exercise price of $12.48 and options to purchase 5,394 shares of our common stock at an exercise price of $9.27. The dates of the grants of Mr. Anthony’s options were October 3, 2008 and May 12, 2010, respectively. The options for 17,021 shares will generally vest in one-third annual increments on the third, fourth and fifth anniversaries of the date of grant. The options for 5,394 shares will generally vest in one-fourth annual increments on the second, third, fourth and fifth anniversaries of the date of grant. The date of grant of Mr. Anthony’s restricted common stock was September 10, 2009. This restricted common stock will generally become vested on the fifth anniversary of the date of grant. | |
(10) | Mr. Best owns no shares of common stock directly. Mr. Best owns 63,991 shares indirectly due to his limited liability company’s ownership of common units in PVF Holdings LLC. Mr. Best does not have the power to vote or dispose of shares of common stock that correspond to such limited liability company’s ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Best also owns options to purchase 38,131 shares of our common stock at an exercise price of $4.81 and options to purchase 5,394 shares of our common stock at an exercise price of $9.27. The dates of the grants for the |
128
options were December 24, 2007 and May 12, 2010, respectively. The options for 38,131 shares will generally vest in equal annual increments on each of December 1, 2010, 2011 and 2012. The options for 5,394 shares will generally vest in one-fourth annual increments on the second, third, fourth and fifth anniversaries of the date of grant. | ||
(11) | Mr. Boylan owns no shares of common stock directly. Mr. Boylan owns 127,982 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Boylan does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Boylan also owns options to purchase 38,131 shares of our common stock at an exercise price of $4.81. The date of grant for the options was December 24, 2007. The options will generally vest in one-third annual increments on the third, fourth and fifth anniversaries of the date of grant. | |
(12) | Mr. Ketchum owns no shares of common stock directly. Mr. Ketchum owns common units in PVF Holdings LLC both directly and through a limited liability company which correspond to 5,648,791 shares of common stock. Mr. Ketchum does not have the power to vote or dispose of shares of common stock that correspond to his ownership or his limited liability company’s ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Ketchum also owns profits units in PVF Holdings LLC. These profits units do not give Mr. Ketchum beneficial ownership of any shares of our common stock because they do not give Mr. Ketchum the power to vote or dispose of any such shares. | |
(13) | Mr. Krans owns no shares of common stock directly. Mr. Krans owns 10,600,489 shares indirectly through his ownership of common units in PVF Holdings LLC. Mr. Krans does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Krans also owns options to purchase 5,394 shares of our common stock at an exercise price of $9.27. The date of grant of Mr. Krans’ options was May 12, 2010. The options will generally vest in one-fourth annual increments on the second, third, fourth and fifth anniversaries of the date of grant. | |
(14) | Dr. Linse owns 21,575 shares of common stock directly. Dr. Linse also owns options to purchase 10,787 shares of our common stock at an exercise price of $9.27. The date of grant of Dr. Linse’s options was May 12, 2010. The options will generally vest in one-fourth annual increments on the second, third, fourth and fifth anniversaries of the date of grant. | |
(15) | Mr. Perkins owns 43,706 shares of common stock directly. Mr. Perkins also owns options to purchase 8,741 shares of our common stock at an exercise price of $11.42. The date of grant of Mr. Perkins’s options was December 3, 2009. These options will generally vest in one-fourth annual increments on the second, third, fourth and fifth anniversaries of the date of grant. | |
(16) | Mr. Wehrle owns no shares of common stock directly. Mr. Wehrle owns 2,607,138 shares through his ownership of common units in PVF Holdings LLC. Mr. Wehrle does not have the power to vote or dispose of shares of common stock that correspond to his ownership of common units in PVF Holdings LLC and thus does not have beneficial ownership of such shares. Mr. Wehrle also owns profits units in PVF Holdings LLC. These profits units do not give Mr. Wehrle beneficial ownership of any shares of our common stock because they do not give Mr. Wehrle the power to vote or dispose of any such shares. | |
(17) | The number of shares of common stock owned by all directors and executive officers, as a group, reflects (i) all shares of common stock directly owned by PVF Holdings LLC, with respect to which Henry Cornell and John F. Daly may be deemed to share beneficial ownership, (ii) 170,218 shares of unrestricted common stock and 50,000 shares of restricted common stock held indirectly by Andrew R. Lane, the chairman, president and chief executive officer and a director of McJunkin Red Man Holding Corporation through a limited partnership, (iii) 28,369 shares of unrestricted common stock and 7,300 shares of restricted common stock held directly by Leonard Anthony, a director of McJunkin Red Man Holding Corporation; (iv) 21,575 shares of unrestricted common stock held directly by Dr. Cornelis A. Linse, a director of McJunkin Red Man Holding Corporation; and (v) 43,706 shares of unrestricted common stock held directly by John Perkins, a director of McJunkin Red Man Holding Corporation. |
129
Common Units | Profits Units | |||||||
Owned Directly | Owned Directly | |||||||
Name of Beneficial Owner | or Indirectly | or Indirectly | ||||||
The Goldman Sachs Funds | 203,365.2099 | — | ||||||
Andrew R. Lane | — | — | ||||||
James F. Underhill | 51.0592 | 597.3853 | ||||||
Stephen W. Lake | 51.0592 | 127.1033 | ||||||
Gary A. Ittner | 25.6386 | 381.3098 | ||||||
Rory M. Isaac | 127.3212 | 381.3098 | ||||||
Scott A. Hutchinson | 51.0592 | 165.2342 | ||||||
Neil P. Wagstaff | 3,081.2400 | — | ||||||
Leonard M. Anthony | — | — | ||||||
Rhys J. Best | 127.1033 | — | ||||||
Peter C. Boylan III | 254.2065 | — | ||||||
Henry Cornell | — | — | ||||||
Christopher A.S. Crampton | — | — | ||||||
John F. Daly | — | — | ||||||
Craig Ketchum | 11,219.8688 | 381.3098 | ||||||
Gerard P. Krans | 21,055.1400 | — | ||||||
Dr. Cornelis A. Linse | — | — | ||||||
John A. Perkins | — | — | ||||||
H.B. Wehrle, III | 5,128.1093 | 381.3098 | ||||||
The Goldman Sachs Funds and all of our directors and executive officers, as a group | 244,537.0152 | 2,414.9620 | ||||||
Other holders of common units of PVF Holdings, LLC, as a group | 90,001.8910 | 2,707.2994 | ||||||
Total | 334,538.9062 | 5,122.2614 | ||||||
130
131
Monthly 2010 | Square | |||||||||||||||
Location | Rent | Term | Expiration | Feet | Renewal Option | |||||||||||
Artesia, NM | $ | 2,200 | 5 years | May 31, 2013 | 8,750 | One five-year renewal option | ||||||||||
Lovington, NM | $ | 2,350 | 3 years | September 30, 2012 | 6,000 | Open option to renew | ||||||||||
Tulsa, OK | $ | 3,000 | 3 years | March 31, 2012 | 7,980 | One five-year renewal option | ||||||||||
Woodward, OK | $ | 3,500 | 5 years | July 31, 2012 | 6,000 | None |
132
Monthly Rent | ||||||||||||||||
as of | Square | |||||||||||||||
Location | December 2010 | Term | Expiration | Feet | Renewal Option | |||||||||||
Hurricane, WV | $ | 10,005 | 3 years | December 31, 2013 | 17,350 | Four three-year renewal options | ||||||||||
Corbin, KY | $ | 4,473 | 3 years | May 31, 2012 | 8,000 | None |
133
Proceeds from Distributions | Proceeds from Distributions | |||||||||||
Name | Paid on Common Units | Paid on Profits Units | Total | |||||||||
Randy K. Adams | $ | 6,131.28 | $ | 48,420.00 | $ | 54,551.28 | ||||||
Rhys J. Best(1) | $ | 194,826.51 | — | $ | 194,826.51 | |||||||
Peter C. Boylan, III(2) | $ | 389,653.01 | — | $ | 389,653.01 | |||||||
David Fox, III(3) | $ | 1,975,013.20 | — | $ | 1,975,013.20 | |||||||
Ken Hayes | $ | 82,772.33 | $ | 16,140.00 | $ | 98,912.33 | ||||||
Harry K. Hornish, Jr | $ | 584,479.57 | — | $ | 584,479.57 | |||||||
Scott A. Hutchinson | $ | 78,264.60 | $ | 20,982.00 | $ | 99,246.60 | ||||||
Rory M. Isaac | $ | 195,160.51 | $ | 48,420.00 | $ | 243,580.51 | ||||||
Russell L. Isaacs | $ | 137,300.00 | — | $ | 137,300.00 | |||||||
Gary A. Ittner | $ | 39,299.30 | $ | 48,420.00 | $ | 87,719.30 | ||||||
Craig Ketchum(4) | $ | 17,198,047.58 | $ | 48,420.00 | $ | 17,246,467.58 | ||||||
Kent Ketchum(5) | $ | 6,878,317.54 | $ | 24,210.00 | $ | 6,902,527.54 | ||||||
Stephen W. Lake | $ | 78,264.59 | $ | 16,140.00 | $ | 94,404.59 | ||||||
Jeffrey Lang | $ | 38,965.30 | $ | 48,420.00 | $ | 87,385.30 | ||||||
Diana D. Morris | $ | 19,482.65 | — | $ | 19,482.65 | |||||||
Dennis Niver | $ | 333.99 | $ | 32,280.00 | $ | 32,613.99 | ||||||
Dee Paige | $ | 77,930.60 | $ | 72,630.00 | $ | 150,560.60 | ||||||
James F. Underhill | $ | 78,264.60 | $ | 75,858.00 | $ | 154,122.60 | ||||||
E. Gaines Wehrle(6) | $ | 7,306,083.68 | — | $ | 7,306,083.68 | |||||||
H.B. Wehrle, III | $ | 7,860,472.35 | $ | 48,420.00 | $ | 7,908,892.35 | ||||||
Stephen D. Wehrle | $ | 6,627,379.72 | $ | 24,210.00 | $ | 6,651,589.72 | ||||||
Michael H. Wehrle | $ | 7,095,097.13 | — | $ | 7,095,097.13 | |||||||
Martha G. Wehrle | $ | 870,319.63 | — | $ | 870,319.63 | |||||||
Other Wehrle Family Members(7) | $ | 34,345,051.67 | — | $ | 34,345,051.67 | |||||||
Other Ketchum Family Members(8) | $ | 19,238,151.48 | — | $ | 19,238,151.48 | |||||||
All executive officers, directors and their immediate family members | $ | 111,395,062.82 | $ | 572,970.00 | $ | 111,968,032.82 |
(1) | Mr. Best holds common units in PVF Holdings LLC through a limited liability company which he controls. |
134
(2) | Mr. Boylan holds common units in PVF Holdings LLC through a limited liability company which he owns and controls. | |
(3) | The $1,975,013.20 that is indicated as being distributed on account of Mr. Fox’s common units (including common units) was distributed to a trust established by Mr. Fox. Of this sum, $993,087.61 was distributed with respect to common units and $81,345.60 was paid as a tax distribution with respect to restricted common units. The balance of this sum ($900,579.99) relates to proceeds of the dividend distributed with respect to restricted common units which are being held by PVF Holdings LLC subject to vesting of the restricted common units. | |
(4) | Craig Ketchum was paid $17,197,713.60 in proceeds with respect to common units held by a limited liability company which he controls. Craig Ketchum received $333.99 in proceeds with respect to common units that he holds directly. | |
(5) | Kent Ketchum was paid $6,877,983.55 in proceeds with respect to common units held by a limited liability company which he controls. Kent Ketchum received $333.99 in proceeds with respect to common units that he holds directly. | |
(6) | The $7,306,083.68 that is indicated as being distributed with respect to Mr. Wehrle’s common units was distributed to a trust established by Mr. Wehrle. | |
(7) | As used in this table, “Other Wehrle Family Members” include the immediate family members of H.B. Wehrle, III, E. Gaines Wehrle, Stephen D. Wehrle and Michael H. Wehrle. | |
(8) | As used in this table, “Other Ketchum Family Members” include the immediate family members of Craig Ketchum and Kent Ketchum. |
135
136
137
138
139
140
• | may not rely on applicable interpretations of the staff of the SEC; and | |
• | must comply with the registration and prospectus delivery requirements of the Securities Act in connection with any resale transaction. |
141
142
143
Corporate Trust Services
Attn: Specialized Finance
60 Livingston Avenue
St. Paul, MN55107-2292
144
145
146
• | arepari passuin right of payment; | |
• | are secured equally and ratably; | |
• | vote together on any matter submitted to the holders for a vote, including waivers and amendments; and | |
• | are otherwise treated as a single class for all purposes under the indenture, including redemptions and offers to purchase. |
• | are general senior secured obligations of the Issuer; | |
• | share, equally and ratably with all obligations of the Issuer under any other Priority Lien Debt, in the benefits of Liens held by the collateral trustee on all Notes Priority Collateral from time to time owned by the Issuer, which Liens will be junior to all Permitted Prior Liens on the Notes Priority Collateral and senior to the Liens on the Notes Priority Collateral securing any future Subordinated Lien Obligations; | |
• | share, equally and ratably with all obligations of the Issuer under any other Priority Lien Debt, in the benefits of the Liens held by the collateral trustee on the ABL Priority Collateral, which Liens will be junior to all Permitted Prior Liens on the ABL Priority Collateral, including Liens securing the ABL Debt Obligations, |
147
and, consequently, the notes will be effectively junior to all ABL Debt Obligations to the extent of the value of the ABL Priority Collateral; |
• | are structurally subordinated to any existing and future Indebtedness and other liabilities of the Issuer’s non-Guarantor Subsidiaries; | |
• | arepari passuin right of payment with all existing and future Indebtedness of the Issuer that is not subordinated; | |
• | are senior in right of payment to any existing and future subordinated Indebtedness of the Issuer; and | |
• | are guaranteed on a senior secured basis by the Subsidiary Guarantors, and on a senior unsecured basis by Parent, as described under the caption “— The Note Guarantees”. |
• | is a general senior secured obligation of that Subsidiary Guarantor; | |
• | shares, equally and ratably with all obligations of that Subsidiary Guarantor under any other Priority Lien Debt, in the benefit of Liens on all Notes Priority Collateral from time to time owned by that Subsidiary Guarantor, which Liens will be junior to all Permitted Prior Liens on the Notes Priority Collateral and senior to the Liens on the Notes Priority Collateral securing any future Subordinated Lien Obligations; | |
• | shares, equally and ratably with all obligations of that Subsidiary Guarantor under any other Priority Lien Debt, in the benefits of the Liens held by the collateral trustee on the ABL Priority Collateral of that Subsidiary Guarantor, which Liens will be junior to all Permitted Prior Liens on the ABL Priority Collateral, including Liens securing the ABL Debt Obligations, and, consequently, the Note Guarantees will be effectively junior to all ABL Debt Obligations to the extent of the value of the ABL Priority Collateral of that Subsidiary Guarantor; | |
• | ispari passuin right of payment with all existing and future Indebtedness of that Subsidiary Guarantor that is not subordinated; and | |
• | is senior in right of payment to any future subordinated Indebtedness of that Subsidiary Guarantor. |
148
149
• | the notes; | |
• | all other Priority Lien Obligations outstanding from time to time; and | |
• | all Subordinated Lien Obligations outstanding from time to time, if any. |
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
Year | Percentage | |||
2012 | 107.125% | |||
2013 | 104.750% | |||
2014 | 102.375% | |||
2015 and thereafter | 100.000% |
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
• | dealers in securities or currencies; | |
• | traders in securities; | |
• | U.S. Holders (as defined below) whose functional currency is not the United States dollar; | |
• | persons holding outstanding notes or exchange notes as part of a conversion, constructive sale, wash sale or other integrated transaction or a hedge, straddle or synthetic security; | |
• | persons subject to the alternative minimum tax; | |
• | certain United States expatriates; | |
• | financial institutions; | |
• | insurance companies; | |
• | controlled foreign corporations and passive foreign investment companies, and shareholders of such corporations; | |
• | regulated investment companies; | |
• | real estate investment trusts; | |
• | entities that are tax-exempt for United States federal income tax purposes and retirement plans, individual retirement accounts and tax-deferred accounts; and | |
• | pass-through entities, including partnerships and entities and arrangements classified as partnerships for United States federal tax purposes, and beneficial owners of pass-through entities. |
235
• | an individual citizen or resident of the United States; | |
• | a corporation (or other entity classified as a corporation) created or organized in or under the laws of the United States, any State thereof or the District of Columbia; | |
• | an estate, the income of which is subject to United States federal income taxation regardless of the source of such income; or |
236
• | a trust, if (1) a United States court is able to exercise primary supervision over the trust’s administration and one or more “United States persons” (within the meaning of the Internal Revenue Code) has the authority to control all of the trust’s substantial decisions, or (2) the trust has a valid election in effect under applicable Treasury regulations to be treated as a “United States person”. |
237
238
• | the amount realized on the disposition (less any amount attributable to accrued interest, which will be taxable as ordinary interest income to the extent not previously included in gross income, in the manner described under “Material United States Federal Tax Considerations— U.S. Holders — Stated Interest and Original Issue Discount”); and | |
• | your adjusted tax basis in the exchange notes. |
• | to any payments made to you of principal of and interest on your exchange note, and | |
• | to payment of the proceeds of a sale or other disposition of your exchange note, |
239
• | you do not, directly or indirectly, actually or constructively, own ten percent or more of the total combined voting power of all classes of our stock entitled to vote within the meaning of section 871(h)(3) of the Internal Revenue Code and the Treasury regulations thereunder; | |
• | you are not a controlled foreign corporation for United States federal income tax purposes that is related, directly or indirectly, to us through sufficient stock ownership (as provided in the Internal Revenue Code); | |
• | you are not a bank receiving interest described in section 881(c)(3)(A) of the Internal Revenue Code; | |
• | such interest is not effectively connected with your conduct of a United States trade or business; and | |
• | you provide a signed written statement, on an Internal Revenue ServiceForm W-8BEN (or other applicable form) which can reliably be related to you, certifying under penalties of perjury that you are not a United States person within the meaning of the Internal Revenue Code and providing your name and address to: |
240
• | in the case of interest payments or disposition proceeds representing accrued interest, you cannot satisfy the requirements of the “portfolio interest” exception described above or claim a complete exemption from United States federal income tax on such interest under an applicable income tax treaty (and your United States federal income tax liability has not otherwise been fully satisfied through the United States federal withholding tax described above); | |
• | in the case of gain, you are an individual who is present in the United States for 183 days or more during the taxable year of the sale or other disposition of your exchange notes and specific other conditions are met (in which case, except as otherwise provided by an applicable income tax treaty, the gain, which may be offset by United States source capital losses, generally will be subject to a flat 30 percent United States federal income tax, even though you are not considered a resident alien under the Internal Revenue Code); or | |
• | the interest or gain is effectively connected with your conduct of a United States trade or business and, if required by an applicable income tax treaty, is attributable to a United States “permanent establishment” maintained by you. |
• | you directly or indirectly, actually or constructively, own ten percent or more of the total combined voting power of all classes of our stock entitled to vote within the meaning of section 871(h)(3) of the Internal Revenue Code and the Treasury regulations thereunder; or | |
• | your interest on the exchange notes is effectively connected with your conduct of a United States trade or business. |
241
242
243
244
245
Audited Consolidated Financial Statements of McJunkin Red Man Holding Corporation and Subsidiaries: | ||
F-2 | ||
F-3 | ||
F-4 | ||
F-5 | ||
F-6 | ||
F-7 | ||
Unaudited Condensed Consolidated Financial Statements of McJunkin Red Man Holding Corporation and Subsidiaries: | ||
F-48 | ||
F-49 | ||
F-50 | ||
F-51 | ||
F-52 |
F-1
as to which the date is May 6, 2011
F-2
December 31, | ||||||||
2010 | 2009 | |||||||
(In thousands, except per share amounts) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 56,202 | $ | 56,244 | ||||
Accounts receivable, net | 596,404 | 506,194 | ||||||
Inventories | 765,367 | 871,653 | ||||||
Income taxes receivable | 32,593 | 21,260 | ||||||
Other current assets | 10,209 | 12,264 | ||||||
Total current assets | 1,460,775 | 1,467,615 | ||||||
Other assets: | ||||||||
Debt issuance costs, net | 32,211 | 35,618 | ||||||
Assets held for sale | 12,722 | 25,117 | ||||||
Other assets | 14,212 | 17,605 | ||||||
59,145 | 78,340 | |||||||
Fixed assets: | ||||||||
Property, plant and equipment, net | 104,725 | 111,480 | ||||||
Intangible assets: | ||||||||
Goodwill, net | 549,384 | 549,733 | ||||||
Other intangible assets, net | 817,165 | 875,988 | ||||||
1,366,549 | 1,425,721 | |||||||
$ | 2,991,194 | $ | 3,083,156 | |||||
Liabilities and stockholders’ equity | ||||||||
Current liabilities: | ||||||||
Trade accounts payable | $ | 426,632 | $ | 338,512 | ||||
Accrued expenses and other current liabilities | 102,807 | 120,816 | ||||||
Deferred revenue | 18,140 | 17,023 | ||||||
Deferred income taxes | 70,636 | 51,984 | ||||||
Current portion of long-term debt | — | 9,114 | ||||||
Total current liabilities | 618,215 | 537,449 | ||||||
Long-term obligations: | ||||||||
Long-term debt, net | 1,360,241 | 1,443,496 | ||||||
Deferred income taxes | 303,083 | 325,964 | ||||||
Payable to shareholders | 2,028 | 16,665 | ||||||
Other liabilities | 17,869 | 15,684 | ||||||
1,683,221 | 1,801,809 | |||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Common stock, $0.01 par value per share; 800,000 shares authorized, | ||||||||
issued and outstanding December 2010 — 168,808, issued and | ||||||||
outstanding December 2009 — 168,735 | 1,688 | 1,687 | ||||||
Preferred stock, $0.01 par value per share; 150,000 shares authorized, | ||||||||
no shares issued and outstanding | — | — | ||||||
Additionalpaid-in-capital | 1,273,716 | 1,269,772 | ||||||
Retained (deficit) | (565,790 | ) | (514,216 | ) | ||||
Accumulated other comprehensive loss | (19,856 | ) | (13,345 | ) | ||||
689,758 | 743,898 | |||||||
$ | 2,991,194 | $ | 3,083,156 | |||||
F-3
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands, except per share amounts) | ||||||||||||
Sales | $ | 3,845,536 | $ | 3,661,922 | $ | 5,255,166 | ||||||
Cost of sales | 3,327,072 | 3,067,437 | 4,273,104 | |||||||||
Inventory write-down | 362 | 46,491 | — | |||||||||
Gross margin | 518,102 | 547,994 | 982,062 | |||||||||
Operating expenses: | ||||||||||||
Selling, general and administrative expenses | 447,808 | 408,564 | 482,084 | |||||||||
Goodwill and intangible impairment | — | 386,100 | — | |||||||||
Operating income (loss) | 70,294 | (246,670 | ) | 499,978 | ||||||||
Other income (expense): | ||||||||||||
Interest expense | (139,641 | ) | (116,504 | ) | (84,493 | ) | ||||||
Change in fair value of derivative instruments | (4,926 | ) | 8,946 | (6,233 | ) | |||||||
Net gain on early extinguishment of debt | — | 1,304 | — | |||||||||
Other, net | (904 | ) | (1,830 | ) | (2,503 | ) | ||||||
(145,471 | ) | (108,084 | ) | (93,229 | ) | |||||||
(Loss) income before income taxes | (75,177 | ) | (354,754 | ) | 406,749 | |||||||
Income tax (benefit) expense | (23,353 | ) | (14,983 | ) | 153,263 | |||||||
Net (loss) income | $ | (51,824 | ) | $ | (339,771 | ) | $ | 253,486 | ||||
Basic (loss) earnings per common share | $ | (0.31 | ) | $ | (2.15 | ) | $ | 1.63 | ||||
Diluted (loss) earnings per common share | $ | (0.31 | ) | $ | (2.15 | ) | $ | 1.63 | ||||
Weighted-average common shares, basic | 168,768 | 158,134 | 155,292 | |||||||||
Weighted-average common shares, diluted | 168,768 | 158,134 | 155,656 | |||||||||
Dividends per common share | $ | — | $ | 0.02 | $ | 3.05 |
F-4
Accumulated | ||||||||||||||||||||||||||||
Additional | Retained | Other | Total | |||||||||||||||||||||||||
Common Stock | Paid-in | Earnings | Comprehensive | Noncontrolling | Stockholders’ | |||||||||||||||||||||||
Shares | Amount | Capital | (Deficit) | Income (Loss) | Interest | Equity | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Balance at December 31, 2007 | 150,074 | $ | 1,501 | $ | 1,152,647 | $ | 49,969 | $ | (810 | ) | $ | 59,263 | $ | 1,262,570 | ||||||||||||||
Net income | — | — | — | 253,486 | — | — | 253,486 | |||||||||||||||||||||
Foreign currency translation | — | — | — | — | (36,869 | ) | — | (36,869 | ) | |||||||||||||||||||
Change in fair value of derivative instruments (net of $10.3 million of deferred income taxes) | — | — | — | — | (17,410 | ) | — | (17,410 | ) | |||||||||||||||||||
Net comprehensive income | 199,207 | |||||||||||||||||||||||||||
Shares released from escrow associated with the acquisition of Red Man Pipe & Supply Co. | 896 | 9 | 7,016 | — | — | — | 7,025 | |||||||||||||||||||||
Equity contribution | 4,928 | 49 | 41,299 | — | — | — | 41,348 | |||||||||||||||||||||
Payment of stock subscription receivable | — | — | 1,033 | — | — | — | 1,033 | |||||||||||||||||||||
Dividends | — | — | — | (475,000 | ) | — | — | (475,000 | ) | |||||||||||||||||||
Equity-based compensation expense | — | — | 10,241 | — | — | — | 10,241 | |||||||||||||||||||||
Redemption of noncontrolling interest | — | — | — | — | — | (59,263 | ) | (59,263 | ) | |||||||||||||||||||
Balance at December 31, 2008 | 155,898 | 1,559 | 1,212,236 | (171,545 | ) | (55,089 | ) | — | 987,161 | |||||||||||||||||||
Net loss | — | — | — | (339,771 | ) | — | — | (339,771 | ) | |||||||||||||||||||
Foreign currency translation | — | — | — | — | 23,434 | — | 23,434 | |||||||||||||||||||||
Pension related adjustments, net of tax | — | — | — | — | 651 | — | 651 | |||||||||||||||||||||
Change in fair value of derivative instrument | — | — | — | — | 1,761 | — | 1,761 | |||||||||||||||||||||
Fair value of derivative instrument reclassified into earnings | — | — | — | — | 15,898 | — | 15,898 | |||||||||||||||||||||
Net comprehensive loss | (298,027 | ) | ||||||||||||||||||||||||||
Common stock issued for acquisition of Transmark Fcx | 12,733 | 128 | 49,276 | — | — | — | 49,404 | |||||||||||||||||||||
Equity contribution | 43 | — | 500 | — | — | — | 500 | |||||||||||||||||||||
Restricted stock vested during period | 65 | — | — | — | — | — | — | |||||||||||||||||||||
Repurchase of common stock | (4 | ) | — | (70 | ) | — | — | — | (70 | ) | ||||||||||||||||||
Dividends | — | — | — | (2,900 | ) | — | — | (2,900 | ) | |||||||||||||||||||
Equity-based compensation expense | — | — | 7,830 | — | — | — | 7,830 | |||||||||||||||||||||
Balance at December 31, 2009 | 168,735 | 1,687 | 1,269,772 | (514,216 | ) | (13,345 | ) | — | 743,898 | |||||||||||||||||||
Net loss | — | — | — | (51,824 | ) | — | — | (51,824 | ) | |||||||||||||||||||
Foreign currency translation | — | — | — | — | (4,707 | ) | — | (4,707 | ) | |||||||||||||||||||
Pension related adjustments, net of tax | — | — | — | — | (1,804 | ) | — | (1,804 | ) | |||||||||||||||||||
Net comprehensive loss | (58,335 | ) | ||||||||||||||||||||||||||
Equity contribution | — | — | 200 | — | — | — | 200 | |||||||||||||||||||||
Restricted stock vested during period | 73 | 1 | — | — | — | — | 1 | |||||||||||||||||||||
Forfeited dividends on forfeited unvested restricted stock | — | — | — | 250 | — | — | 250 | |||||||||||||||||||||
Equity-based compensation expense | — | — | 3,744 | — | — | — | 3,744 | |||||||||||||||||||||
Balance at December 31, 2010 | 168,808 | $ | 1,688 | $ | 1,273,716 | $ | (565,790 | ) | $ | (19,856 | ) | $ | — | $ | 689,758 | |||||||||||||
F-5
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Operating activities | ||||||||||||
Net (loss) income | $ | (51,824 | ) | $ | (339,771 | ) | $ | 253,486 | ||||
Adjustments to reconcile net (loss) income to net cash provided by | ||||||||||||
(used in) operations: | ||||||||||||
Depreciation and amortization | 16,579 | 14,516 | 11,335 | |||||||||
Amortization of intangibles | 53,852 | 46,575 | 44,398 | |||||||||
Amortization of debt issuance costs | 11,800 | 6,900 | 5,208 | |||||||||
Deferred income tax expense (benefit) | 2,673 | (49,237 | ) | (18,661 | ) | |||||||
Equity-based compensation expense | 3,744 | 7,830 | 10,241 | |||||||||
Increase (decrease) in LIFO reserve | 74,557 | (115,597 | ) | 126,210 | ||||||||
Inventory write-down | 362 | 46,491 | — | |||||||||
Change in fair value of derivative instruments | 4,926 | (8,946 | ) | 6,233 | ||||||||
Hedge termination | (25,038 | ) | — | — | ||||||||
Amortization and release of previously designated hedge from OCI | — | 27,925 | — | |||||||||
Goodwill and other intangible asset impairment | — | 386,100 | — | |||||||||
Net gain on early extinguishment of debt | — | (1,304 | ) | — | ||||||||
Provision for uncollectible accounts | (2,042 | ) | 994 | 7,681 | ||||||||
Nonoperating (gains) losses and other items not (providing) using cash | 260 | (573 | ) | 1,927 | ||||||||
Changes in operating assets and liabilities: | ||||||||||||
Accounts receivable | (83,648 | ) | 311,613 | (265,282 | ) | |||||||
Inventories | 27,098 | 521,528 | (594,089 | ) | ||||||||
Income taxes | (12,278 | ) | (79,827 | ) | 41,770 | |||||||
Other current assets | 1,249 | 9,296 | (8,528 | ) | ||||||||
Accounts payable | 85,074 | (193,825 | ) | 160,787 | ||||||||
Deferred revenue | 1,071 | (18,322 | ) | 34,342 | ||||||||
Accrued expenses and other current liabilities | 4,043 | (66,874 | ) | 45,587 | ||||||||
Net cash provided by (used in) operations | 112,458 | 505,492 | (137,355 | ) | ||||||||
Investing activities | ||||||||||||
Purchases of property, plant and equipment | (14,307 | ) | (16,698 | ) | (20,874 | ) | ||||||
Proceeds from the disposition of assets | 3,054 | 6,518 | 2,430 | |||||||||
Acquisitions: | ||||||||||||
Dresser Oil Tools, Inc. | (9,446 | ) | — | — | ||||||||
The South Texas Supply Company, Inc., net of cash of $781 | (2,947 | ) | — | — | ||||||||
Transmark Fcx, net of cash of $42,989 | — | (55,490 | ) | — | ||||||||
LaBarge Pipe & Steel Company, net of cash of $2,163 | — | — | (152,089 | ) | ||||||||
Red Man Pipe & Supply Co., net of cash of $13,886 | — | — | (14,896 | ) | ||||||||
Purchase of remaining 49% interest in Midfield Supply ULC | — | — | (100,000 | ) | ||||||||
Payment of shareholder loans in connection with the purchase | ||||||||||||
of remaining 49% interest in Midfield Supply ULC | — | — | (31,749 | ) | ||||||||
Proceeds from the sale of assets held for sale, net of payment to shareholders | 4,060 | — | — | |||||||||
Other investment and notes receivable transactions | 3,351 | (1,266 | ) | 2,935 | ||||||||
Net cash used in investing activities | (16,235 | ) | (66,936 | ) | (314,243 | ) | ||||||
Financing activities | ||||||||||||
Proceeds from issuance of long-term obligations | 47,897 | 975,330 | 450,000 | |||||||||
Payments on long-term obligations | — | (997,359 | ) | (5,750 | ) | |||||||
Net (payments) proceeds on/from revolving credit facilities | (141,899 | ) | (342,476 | ) | 452,832 | |||||||
Debt issuance costs paid | (4,386 | ) | (26,875 | ) | (12,361 | ) | ||||||
Cash equity contributions | 200 | 500 | 41,348 | |||||||||
Repurchase of common stock | — | (70 | ) | — | ||||||||
Dividends paid | — | (2,900 | ) | (475,000 | ) | |||||||
Dividends held in escrow for restricted stock shareholders | — | — | 906 | |||||||||
Forfeited dividends on forfeited unvested restricted stock | 250 | — | — | |||||||||
Net cash (used in) provided by financing activities | (97,938 | ) | (393,850 | ) | 451,975 | |||||||
(Decrease) increase in cash | (1,715 | ) | 44,706 | 377 | ||||||||
Effect of foreign exchange rate on cash | 1,673 | (567 | ) | 1,653 | ||||||||
Cash — beginning of period | 56,244 | 12,105 | 10,075 | |||||||||
Cash — end of period | $ | 56,202 | $ | 56,244 | $ | 12,105 | ||||||
Supplemental disclosures of cash flow information: | ||||||||||||
Cash paid for interest | $ | 125,419 | $ | 78,398 | $ | 84,740 | ||||||
Cash (received) paid for income taxes | $ | (10,250 | ) | $ | 112,620 | $ | 130,978 |
F-6
NOTE 1 — | SIGNIFICANT ACCOUNTING POLICIES |
F-7
F-8
F-9
F-10
F-11
F-12
NOTE 2 — | TRANSACTIONS |
F-13
2010 | 2009 | 2008 | ||||||||||
Acquisition of | Acquisition of | Acquisition of | ||||||||||
South Texas Supply | Transmark Fcx | LaBarge Pipe & | ||||||||||
and Dresser | Group BV | Steel Company | ||||||||||
Consideration: | ||||||||||||
Cash consideration paid | $ | 13.2 | $ | 98.5 | $ | 150.4 | ||||||
Transaction costs(1) | — | — | 3.8 | |||||||||
Total cash consideration | 13.2 | 98.5 | 154.2 | |||||||||
Common stock issued | — | 49.4 | — | |||||||||
Total consideration | $ | 13.2 | $ | 147.9 | $ | 154.2 | ||||||
Number of shares issued | — | 12.7 | — | |||||||||
Fair value of shares issued | $ | — | $ | 49.4 | $ | — | ||||||
Net assets acquired: | ||||||||||||
Cash | $ | 0.7 | $ | 43.0 | $ | 2.3 | ||||||
Accounts receivable | 7.1 | 71.9 | 21.7 | |||||||||
Inventory | 7.3 | 65.1 | 138.6 | |||||||||
Other current assets | — | 11.4 | — | |||||||||
Fixed assets | 0.9 | 11.1 | 4.4 | |||||||||
Other assets | 0.1 | 11.2 | 0.9 | |||||||||
Customer base intangibles | — | 43.0 | 33.0 | |||||||||
Trade name | — | 14.0 | 1.1 | |||||||||
Sales order backlog | — | 6.0 | — | |||||||||
Goodwill | 3.6 | 44.4 | 0.3 | |||||||||
Accounts payable | (5.5 | ) | (47.2 | ) | (43.7 | ) | ||||||
Accrued expenses | (0.6 | ) | (22.0 | ) | (4.4 | ) | ||||||
Income taxes payable | — | (6.8 | ) | — | ||||||||
Deferred income taxes | — | (12.8 | ) | — | ||||||||
Debt | — | (80.2 | ) | — | ||||||||
Other liabilities | (0.4 | ) | (4.2 | ) | — | |||||||
$ | 13.2 | $ | 147.9 | $ | 154.2 | |||||||
Goodwill deductible for tax purposes | No | No | Yes |
(1) | Prior to the adoption of ASC 805 (on January 1, 2009), transaction costs were capitalized as a component of the purchase price of the acquisition. Subsequent to the adoption, transaction costs are expensed as incurred. |
F-14
2009 | ||||
Pro forma sales | $ | 3,933 | ||
Pro forma net loss | (326 | ) | ||
Loss per common share, basic | $ | (2.06 | ) | |
Loss per common share, diluted | $ | (2.06 | ) |
NOTE 3 — | ACCOUNTS RECEIVABLE |
December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Allowance for doubtful accounts | ||||||||||||
Beginning balance | $ | 8,790 | $ | 9,915 | $ | 2,247 | ||||||
Net charge-offs | (2,297 | ) | (2,119 | ) | (536 | ) | ||||||
Other | — | — | 523 | |||||||||
Provision | (2,042 | ) | 994 | 7,681 | ||||||||
Ending balance | $ | 4,451 | $ | 8,790 | $ | 9,915 | ||||||
NOTE 4 — | INVENTORIES |
December 31, | ||||||||
2010 | 2009 | |||||||
Finished goods inventory at average cost: | ||||||||
Energy carbon steel tubular products | $ | 396,611 | $ | 503,948 | ||||
Valves, fittings, flanges and all other products | 481,137 | 402,690 | ||||||
877,748 | 906,638 | |||||||
Less: Excess of average cost over LIFO cost (LIFO reserve) | (101,419 | ) | (26,862 | ) | ||||
Less: Other inventory reserves | (10,962 | ) | (8,123 | ) | ||||
$ | 765,367 | $ | 871,653 | |||||
F-15
NOTE 5 — | PROPERTY, PLANT AND EQUIPMENT |
December 31, | ||||||||||||
Depreciable Life | 2010 | 2009 | ||||||||||
Land and improvements | — | $ | 24,685 | $ | 17,918 | |||||||
Building and building improvements | 40 years | 48,803 | 47,052 | |||||||||
Machinery and equipment | 3 to 10 years | 70,960 | 69,542 | |||||||||
Construction in progress | — | 2,902 | 3,597 | |||||||||
Property held under capital leases | 20 to 30 years | 2,089 | 2,089 | |||||||||
149,439 | 140,198 | |||||||||||
Allowances for depreciation and amortization | (44,714 | ) | (28,718 | ) | ||||||||
$ | 104,725 | $ | 111,480 | |||||||||
NOTE 6 — | GOODWILL AND OTHER INTANGIBLE ASSETS |
North America | International | Total | ||||||||||
Balances at December 31, 2008 | $ | 807,250 | $ | — | $ | 807,250 | ||||||
Goodwill impairment charge | (309,900 | ) | — | (309,900 | ) | |||||||
Acquisition of Transmark | — | 44,441 | 44,441 | |||||||||
Other | (172 | ) | — | (172 | ) | |||||||
Effect of foreign currency translation | 9,396 | (1,282 | ) | 8,114 | ||||||||
Balances at December 31, 2009: | ||||||||||||
Goodwill | 816,474 | 43,159 | 859,633 | |||||||||
Accumulated impairment losses | (309,900 | ) | — | (309,900 | ) | |||||||
Net goodwill at December 31, 2009 | 506,574 | 43,159 | 549,733 | |||||||||
Acquisition of South Texas Supply and Dresser | 3,591 | — | 3,591 | |||||||||
Other | (687 | ) | — | (687 | ) | |||||||
Effect of foreign currency translation | — | (3,253 | ) | (3,253 | ) | |||||||
Balances at December 31, 2010: | ||||||||||||
Goodwill | 819,378 | 39,906 | 859,284 | |||||||||
Accumulated impairment losses | (309,900 | ) | — | (309,900 | ) | |||||||
Net goodwill at December 31, 2010 | $ | 509,478 | $ | 39,906 | $ | 549,384 | ||||||
F-16
Weighted- | ||||||||||||||||
Average | ||||||||||||||||
Amortization | Accumulated | Net Book | ||||||||||||||
Period (in years) | Gross | Amortization | Value | |||||||||||||
December 31, 2010 | ||||||||||||||||
Customer base | 16.2 | $ | 693,809 | $ | (149,312 | ) | $ | 544,497 | ||||||||
Amortizable trade names | 5.9 | 21,699 | (9,264 | ) | 12,435 | |||||||||||
Indefinite lived trade names | N/A | 260,023 | — | 260,023 | ||||||||||||
Noncompete agreements | 5 | 970 | (760 | ) | 210 | |||||||||||
Sales order backlog | 1 | 8,914 | (8,914 | ) | — | |||||||||||
15.8 | $ | 985,415 | $ | (168,250 | ) | $ | 817,165 | |||||||||
December 31, 2009 | ||||||||||||||||
Customer base | 16.2 | $ | 696,489 | $ | (103,327 | ) | $ | 593,162 | ||||||||
Amortizable trade names | 5.9 | 22,643 | (5,244 | ) | 17,399 | |||||||||||
Indefinite lived trade names | N/A | 260,023 | — | 260,023 | ||||||||||||
Noncompete agreements | 5 | 970 | (566 | ) | 404 | |||||||||||
Sales order backlog | 1 | 9,526 | (4,526 | ) | 5,000 | |||||||||||
15.8 years | $ | 989,651 | $ | (113,663 | ) | $ | 875,988 | |||||||||
2011 | $ | 49.4 | ||
2012 | 47.3 | |||
2013 | 47.3 | |||
2014 | 47.3 | |||
2015 | 47.3 |
F-17
NOTE 7 — | LONG-TERM DEBT |
December 31, | ||||||||
2010 | 2009 | |||||||
Issuer: | ||||||||
9.50% senior secured notes due 2016, net of discount of $22,062 and $24,670 | $ | 1,027,938 | $ | 975,330 | ||||
Asset-based revolving credit facility | 286,398 | 340,126 | ||||||
Non-Guarantors: | ||||||||
Midfield revolving credit facility | 1,297 | 50,209 | ||||||
Midfield term loan facility | 14,415 | 13,680 | ||||||
MRC Transmark revolving credit facility | 23,214 | 52,791 | ||||||
MRC Transmark term loan facility | — | 10,750 | ||||||
MRC Transmark factoring facility | 6,979 | 9,034 | ||||||
Other | — | 690 | ||||||
1,360,241 | 1,452,610 | |||||||
Less current portion | — | 9,114 | ||||||
$ | 1,360,241 | $ | 1,443,496 | |||||
Year | Percentage | |||
2012 | 107.125 | % | ||
2013 | 104.750 | % | ||
2014 | 102.375 | % | ||
2015 and thereafter | 100.000 | % |
F-18
F-19
• | A first-priority security interest in personal property consisting of inventory and accounts receivable; | |
• | A second-priority pledge of certain of the capital stock held by us or any subsidiary guarantor; and | |
• | A second-priority security interest in, and mortgages on, substantially all of our other tangible and intangible assets and of each subsidiary guarantor. |
F-20
F-21
MRC Transmark’s Leverage Ratio | Margin | |||
Less than or equal to 0.75:1 | 1.50 | % | ||
Greater than 0.75:1, but less than or equal to 1.00:1 | 1.75 | % | ||
Greater than 1.00:1, but less than or equal to 1.50:1 | 2.00 | % | ||
Greater than 1.50:1, but less than or equal to 2.00:1 | 2.25 | % | ||
Greater than 2.00:1 | 2.50 | % |
F-22
Eligible | ||||||||||||||||||||
Collateral (up | ||||||||||||||||||||
Commitment | to Commitment | Amount | Letters of | |||||||||||||||||
Amount | Amount) | Outstanding | Credit | Availability | ||||||||||||||||
ABL | $ | 900 | $ | 651 | $ | 286 | $ | 5 | $ | 360 | ||||||||||
Midfield Revolver | 80 | 71 | 2 | — | 69 | |||||||||||||||
MRC Transmark Revolver | 80 | 80 | 23 | 11 | 46 | |||||||||||||||
$ | 1,060 | $ | 802 | $ | 311 | $ | 16 | $ | 475 | |||||||||||
Cash on hand: | 56 | |||||||||||||||||||
Liquidity at December 31, 2010: | $ | 531 | ||||||||||||||||||
December 31, | ||||||||
2010 | 2009 | |||||||
9.50% senior secured notes due December 2016 | 9.88 | % | 9.87 | % | ||||
Asset-based revolving credit facility | 3.34 | % | 3.29 | % | ||||
Midfield revolving credit facility | 5.00 | % | 4.25 | % | ||||
Midfield term loan facility | 5.86 | % | 4.40 | % | ||||
Transmark revolving credit facility | 2.61 | % | 2.96 | % | ||||
Transmark term loan facility | — | 2.42 | % | |||||
Transmark factoring facility | 1.46 | % | 1.16 | % | ||||
Other | — | 5.50 | % | |||||
8.29 | % | 7.72 | % | |||||
2011 | $ | — | ||
2012 | 22,691 | |||
2013 | 309,612 | |||
2014 | — | |||
2015 | — | |||
Thereafter | 1,027,938 |
NOTE 8 — | DERIVATIVE FINANCIAL INSTRUMENTS |
F-23
December 31, 2010 | December 31, 2009 | |||||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||
Interest rate contracts(1) | $ | — | $ | 8,975 | $ | — | $ | 26,773 | ||||||||
Foreign exchange forward contracts(2) | — | 209 | — | 955 |
(1) | Included in “Accrued expenses and other current liabilities” in our consolidated balance sheets. The total notional amount of our interest rate contracts approximated $.5 billion and $1.2 billion at December 31, 2010 and 2009. | |
(2) | Included in “Other current assets” and “Accrued expenses and other current liabilities” in our consolidated balance sheets. The total notional amount of our foreign exchange forward contracts approximated $8 million and $21 million at December 31, 2010 and 2009. |
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Derivatives designated as hedging instruments: | ||||||||||||
Interest rate contracts(1) | $ | — | $ | (27,925 | ) | $ | (255 | ) | ||||
Derivatives not designated as hedging instruments: | ||||||||||||
Interest rate contracts | (5,548 | ) | 8,045 | (5,978 | ) | |||||||
Foreign exchange forward contracts | 622 | 901 | — |
(1) | On June 29, 2009, we removed the designation of our $700 million swap as a cash flow hedge. As a result, we reclassified $28 million from accumulated other comprehensive income to earnings. The amount is included in “Interest expense” in our consolidated statements of operations. |
F-24
NOTE 9 — | INCOME TAXES |
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
United States | $ | (59,375 | ) | $ | (273,416 | ) | $ | 385,338 | ||||
Foreign | (15,802 | ) | (81,338 | ) | 21,411 | |||||||
$ | (75,177 | ) | $ | (354,754 | ) | $ | 406,749 | |||||
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Current: | ||||||||||||
Federal | $ | (26,111 | ) | $ | 32,684 | $ | 149,123 | |||||
State | (1,709 | ) | 3,609 | 13,885 | ||||||||
Foreign | 1,794 | (2,039 | ) | 8,916 | ||||||||
(26,026 | ) | 34,254 | 171,924 | |||||||||
Deferred: | ||||||||||||
Federal | 5,801 | (44,214 | ) | (15,252 | ) | |||||||
State | 458 | (3,443 | ) | (2,462 | ) | |||||||
Foreign | (3,586 | ) | (1,580 | ) | (947 | ) | ||||||
2,673 | (49,237 | ) | (18,661 | ) | ||||||||
Income tax (benefit) expense | $ | (23,353 | ) | $ | (14,983 | ) | $ | 153,263 | ||||
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Federal tax expense at statutory rates | $ | (26,311 | ) | $ | (124,246 | ) | $ | 142,362 | ||||
State taxes | (813 | ) | 6 | 7,424 | ||||||||
Nondeductible expenses | 1,024 | 1,303 | 766 | |||||||||
Goodwill impairment charge | — | 104,049 | — | |||||||||
Foreign | 701 | 3,501 | 475 | |||||||||
Change in valuation allowance | 1,615 | — | — | |||||||||
Other | 431 | 404 | 2,236 | |||||||||
Income tax (benefit) expense | $ | (23,353 | ) | $ | (14,983 | ) | $ | 153,263 | ||||
Effective tax rate | 31.1 | % | 4.2 | % | 37.7 | % | ||||||
F-25
December 31, | ||||||||
2010 | 2009 | |||||||
Deferred tax assets: | ||||||||
Accounts receivable valuation | $ | 1,141 | $ | 3,419 | ||||
Accruals and reserves | 2,445 | 8,808 | ||||||
Net operating loss carryforwards | 3,005 | 2,389 | ||||||
Other | 3,103 | 1,730 | ||||||
Total deferred tax assets | 9,694 | 16,346 | ||||||
Valuation allowance | (1,615 | ) | — | |||||
8,079 | 16,346 | |||||||
Deferred tax liabilities: | ||||||||
Accounts receivable | (4,550 | ) | (4,549 | ) | ||||
Inventory valuation | (73,470 | ) | (62,306 | ) | ||||
Property, plant and equipment | (21,006 | ) | (12,281 | ) | ||||
Interest in foreign subsidiary | (9,813 | ) | (7,829 | ) | ||||
Investments | — | (7,269 | ) | |||||
Intangible assets | (266,437 | ) | (292,987 | ) | ||||
Debt | (5,745 | ) | (5,744 | ) | ||||
Other | (777 | ) | (1,329 | ) | ||||
Total deferred tax liabilities | (381,798 | ) | (394,294 | ) | ||||
Net deferred tax liability | $ | (373,719 | ) | $ | (377,948 | ) | ||
F-26
NOTE 10 — | STOCKHOLDERS’ EQUITY |
December 31, | ||||||||
2010 | 2009 | |||||||
Currency translation adjustments | $ | (18,703 | ) | $ | (13,996 | ) | ||
Pension related adjustments | (1,153 | ) | 651 | |||||
Accumulated other comprehensive loss | $ | (19,856 | ) | $ | (13,345 | ) | ||
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Net (loss) income | $ | (51,824 | ) | $ | (339,771 | ) | $ | 253,486 | ||||
Average basic shares outstanding | 168,768 | 158,134 | 155,292 | |||||||||
Effect of dilutive securities | — | — | 364 | |||||||||
Average dilutive shares outstanding | 168,768 | 158,134 | 155,656 | |||||||||
Net (loss) income per share: | ||||||||||||
Basic | $ | (0.31 | ) | $ | (2.15 | ) | $ | 1.63 | ||||
Diluted | $ | (0.31 | ) | $ | (2.15 | ) | $ | 1.63 |
F-27
NOTE 11 — | EMPLOYEE BENEFIT PLANS |
Weighted | ||||||||||||||||
Weighted | Average | |||||||||||||||
Average | Remaining | Aggregate | ||||||||||||||
Exercise | Contractual | Intrinsic | ||||||||||||||
Options | Price | Term | Value | |||||||||||||
(years) | (thousands) | |||||||||||||||
Stock Options | ||||||||||||||||
Balance at December 31, 2009 | 3,979,210 | $ | 9.77 | |||||||||||||
Granted | 190,702 | 11.31 | ||||||||||||||
Exercised | — | — | ||||||||||||||
Forfeited | (215,843 | ) | 8.38 | |||||||||||||
Expired | (16,947 | ) | 4.82 | |||||||||||||
Balance at December 31, 2010 | 3,937,122 | $ | 9.95 | 7.7 | $ | 3,021 | ||||||||||
At December 31, 2010: | ||||||||||||||||
Options exercisable | 809,363 | $ | 8.99 | 7.2 | $ | 994 | ||||||||||
Options outstanding and vested | 809,363 | $ | 8.99 | 7.2 | $ | 994 | ||||||||||
Options outstanding, vested and expected to vest | 3,729,121 | $ | 10.02 | 7.7 | $ | 2,795 |
Weighted | ||||||||
Average | ||||||||
Grant-Date | ||||||||
Shares | Fair Value | |||||||
Restricted Stock | ||||||||
Nonvested at December 31, 2009 | 227,885 | $ | 5.57 | |||||
Granted | — | — | ||||||
Vested | (50,664 | ) | 4.71 | |||||
Forfeited | (21,756 | ) | 4.71 | |||||
Nonvested at December 31, 2010 | 155,465 | $ | 5.97 | |||||
F-28
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Stock Options | ||||||||||||
Weighted-average, grant-date fair value of awards granted | $ | 2.55 | $ | 0.91 | $ | 3.82 | ||||||
Total intrinsic value of stock options exercised | $ | — | $ | — | $ | — | ||||||
Total fair value of stock options vested | $ | 727,441 | $ | 23,061 | $ | — | ||||||
Restricted Stock | ||||||||||||
Weighted-average, grant-date fair value of awards granted | $ | — | $ | 466,505 | $ | — | ||||||
Total fair value of restricted stock vested | $ | 514,082 | $ | 955,866 | $ | — |
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Risk-free interest rate | 2.54 | % | 2.45 | % | 3.14 | % | ||||||
Dividend yield(1) | 0.00 | % | 0.00 | % | 0.00 | % | ||||||
Expected volatility | 22.07 | % | 22.07 | % | 22.07 | % | ||||||
Expected life (in years) | 6.2 | 6.2 | 6.2 |
(1) | The expected dividend yield reflects the restriction on our ability to pay dividends and does not anticipate “special” dividends. |
F-29
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Equity-based compensation expense: | ||||||||||||
Stock options | $ | 2,425 | $ | 3,077 | $ | 1,911 | ||||||
Restricted stock | 253 | 247 | 241 | |||||||||
Restricted common units | (337 | ) | 2,466 | 1,130 | ||||||||
Profit units | 1,403 | 2,040 | 6,959 | |||||||||
Total equity-based compensation expense | $ | 3,744 | $ | 7,830 | $ | 10,241 | ||||||
Income tax benefits related to equity-based compensation | $ | 1,383 | $ | 2,892 | $ | 3,584 | ||||||
Weighted- | ||||||||
Average Vesting | December 31, | |||||||
Period (in years) | 2010 | |||||||
Unrecognized equity-based compensation expense: | ||||||||
Stock options | 2.8 | $ | 9,994 | |||||
Restricted stock | 2.5 | 610 | ||||||
Restricted common units | — | — | ||||||
Profit units | 1.5 | 2,012 | ||||||
Total unrecognized equity-based compensation expense | $ | 12,616 | ||||||
F-30
Approximate | ||
Country | Employer Contribution | |
Belgium | Service prior to January 1, 1999, contributions at a rate of 1.5% of salary | |
Service after January 1, 1999, contributions at a rate of 4% of salary | ||
Australia | Statutory minimum of 9% of salary | |
United Kingdom | Employer contributions at rates of 5%, 8% and 10% of salary | |
New Zealand | Service after April 1, 2008, statutory minimum of 1% of salary in 2008, and 2% of salary thereafter | |
Service prior to April 1, 2008, contributions at a rate of 5% of salary | ||
France | Employer contribution rate of 6% of salary |
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Defined contribution plans | $ | 5,179 | $ | 4,075 | $ | 3,152 | ||||||
Profit-sharing expenses | — | — | 25,530 | |||||||||
$ | 5,179 | $ | 4,075 | $ | 28,682 | |||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Change in projected benefit obligation: | ||||||||
Projected benefit obligation at beginning of period | $ | 26,277 | $ | — | ||||
Acquisition of Transmark | — | 26,744 | ||||||
Service cost | 927 | 168 | ||||||
Interest cost | 1,315 | 234 | ||||||
Actuarial loss | 2,362 | 30 | ||||||
Benefits paid | (1,139 | ) | (211 | ) | ||||
Expenses paid | (133 | ) | — | |||||
Foreign currency exchange | (2,071 | ) | (688 | ) | ||||
Projected benefit obligation at end of period | $ | 27,538 | $ | 26,277 | ||||
Accumulated benefit obligation at end of period | $ | 25,388 | $ | 24,702 | ||||
F-31
December 31, | ||||||||
2010 | 2009 | |||||||
Change in plan assets: | ||||||||
Fair value of plan assets at beginning of period | $ | 29,838 | $ | — | ||||
Acquisition of Transmark | — | 29,059 | ||||||
Return on plan assets | 1,703 | 1,115 | ||||||
Employer contributions | 755 | 356 | ||||||
Participant contributions | 457 | 408 | ||||||
Benefits paid | (1,139 | ) | (211 | ) | ||||
Expenses paid | (133 | ) | — | |||||
Foreign currency exchange | (2,250 | ) | (889 | ) | ||||
Fair value of plan assets at end of period | $ | 29,231 | $ | 29,838 | ||||
Funded status and net amounts recognized: | ||||||||
Plan assets, net of projected benefit obligation | $ | 1,693 | $ | 3,561 | ||||
Unrecognized actuarial loss (gain) | 1,401 | (814 | ) | |||||
Net amount recognized in the consolidated balance sheets | $ | 3,094 | $ | 2,747 | ||||
Amounts recognized in the consolidated balance sheets consist of: | ||||||||
Noncurrent other assets | $ | 2,306 | $ | 4,393 | ||||
Noncurrent other liabilities | (613 | ) | (832 | ) | ||||
Accrued benefit obligation | 1,693 | 3,561 | ||||||
Other comprehensive income loss (income) | 1,401 | (814 | ) | |||||
Net amount recognized in the consolidated balance sheets | $ | 3,094 | $ | 2,747 | ||||
Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
Service cost | $ | 927 | $ | 168 | ||||
Interest cost | 1,315 | 234 | ||||||
Expected return on plan assets | (1,498 | ) | (248 | ) | ||||
Net periodic pension cost | $ | 744 | $ | 154 | ||||
F-32
Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
Benefit obligation: | ||||||||
Discount rate | 5.00% | 5.38% | ||||||
Rate of compensation increase | 2.00% | 2.00% | ||||||
Benefit cost: | ||||||||
Discount rate | 5.00% | 5.38% | ||||||
Rate of compensation increase | 2.00% | 2.00% | ||||||
Expected return on plan assets | 5.55% | 5.93% |
2010 | 2009 | |||||||
Fixed income securities | 73% | 76% | ||||||
Equity securities | 22% | 19% | ||||||
Insurance contracts | 5% | 5% | ||||||
Total | 100% | 100% | ||||||
F-33
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
December 31, 2010 | ||||||||||||||||
Cash and cash equivalents | $ | 200 | $ | 200 | $ | — | $ | — | ||||||||
Fixed income | 19,250 | 19,250 | — | — | ||||||||||||
Mutual fund | 5,886 | 5,886 | — | — | ||||||||||||
Insurance contracts | 3,895 | — | 3,895 | — | ||||||||||||
$ | 29,231 | $ | 25,336 | $ | 3,895 | $ | — | |||||||||
December 31, 2009 | ||||||||||||||||
Cash and cash equivalents | $ | 223 | $ | 223 | $ | — | $ | — | ||||||||
Fixed income | 20,098 | 20,098 | — | — | ||||||||||||
Mutual fund | 5,667 | 5,667 | — | — | ||||||||||||
Insurance contracts | 3,850 | — | 3,850 | — | ||||||||||||
$ | 29,838 | $ | 25,988 | $ | 3,850 | $ | — | |||||||||
2011 | $ | 1,164 | ||
2012 | 1,231 | |||
2013 | 1,543 | |||
2014 | 1,333 | |||
2015 | 1,948 | |||
2016-2020 | 7,692 |
F-34
NOTE 12 — | RELATED-PARTY TRANSACTIONS |
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Affiliates of the Goldman Sachs Funds | $ | 700 | $ | 10,750 | $ | 4,400 | ||||||
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Hansford Associates | $ | 2,545 | $ | 2,547 | $ | 2,468 | ||||||
Appalachian Leasing | 174 | 170 | 165 | |||||||||
Prideco | 1,510 | 2,374 | 3,281 | |||||||||
Former Midfield shareholders | 2,484 | 1,998 | 1,138 | |||||||||
$ | 6,713 | $ | 7,089 | $ | 7,052 | |||||||
F-35
2015 and | ||||||||||||||||||||
2011 | 2012 | 2013 | 2014 | thereafter | ||||||||||||||||
Hansford Associates | $ | 2,237 | $ | 652 | $ | 528 | $ | 203 | $ | — | ||||||||||
Appalachian Leasing | 174 | 142 | 120 | — | — | |||||||||||||||
Prideco | 557 | 83 | 13 | — | — | |||||||||||||||
Former Midfield shareholders | 2,010 | 1,563 | 1,238 | 686 | 551 | |||||||||||||||
$ | 4,978 | $ | 2,440 | $ | 1,899 | $ | 889 | $ | 551 | |||||||||||
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Affiliates of the Goldman Sachs Funds | $ | 24,430 | $ | 17,839 | $ | 41,968 | ||||||
Year Ended December 31, | ||||||||
2010 | 2009 | |||||||
Affiliates of the Goldman Sachs Funds | $ | 1,900 | $ | 1,223 | ||||
NOTE 13 — | SEGMENT, GEOGRAPHIC AND PRODUCT LINE INFORMATION |
F-36
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Sales | ||||||||||||
North America | $ | 3,589.9 | $ | 3,610.1 | $ | 5,255.2 | ||||||
International | 255.6 | 51.8 | — | |||||||||
Consolidated revenues | $ | 3,845.5 | $ | 3,661.9 | $ | 5,255.2 | ||||||
Depreciation and amortization | ||||||||||||
North America | $ | 14.8 | $ | 14.0 | $ | 11.3 | ||||||
International | 1.8 | 0.5 | — | |||||||||
Total depreciation and amortization expense | $ | 16.6 | $ | 14.5 | $ | 11.3 | ||||||
Amortization of intangibles | ||||||||||||
North America | $ | 44.1 | $ | 44.6 | $ | 44.4 | ||||||
International | 9.8 | 2.0 | — | |||||||||
Total amortization of intangibles expense | $ | 53.9 | $ | 46.6 | $ | 44.4 | ||||||
Goodwill and intangible impairment | ||||||||||||
North America | $ | — | $ | 386.1 | $ | — | ||||||
International | — | — | — | |||||||||
Total goodwill and intangible impairment | $ | — | $ | 386.1 | $ | — | ||||||
Operating income (loss) | ||||||||||||
North America | $ | 59.9 | $ | (250.5 | ) | $ | 500.0 | |||||
International | 10.4 | 3.8 | — | |||||||||
Total operating income (loss) | 70.3 | (246.7 | ) | 500.0 | ||||||||
Interest expense | 139.6 | 116.5 | 84.5 | |||||||||
Other expense (income) | 5.9 | (8.4 | ) | 8.8 | ||||||||
(Loss) income before income taxes | $ | (75.2 | ) | $ | (354.8 | ) | $ | 406.7 | ||||
December 31, | ||||||||
2010 | 2009 | |||||||
Goodwill | ||||||||
North America | $ | 509.5 | $ | 506.6 | ||||
International | 39.9 | 43.1 | ||||||
Total goodwill | $ | 549.4 | $ | 549.7 | ||||
Total assets | ||||||||
North America | $ | 2,748.7 | $ | 2,772.3 | ||||
International | 242.5 | 310.9 | ||||||
Total assets | $ | 2,991.2 | $ | 3,083.2 | ||||
F-37
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Revenues | ||||||||||||
United States | 80 | % | 88 | % | 88 | % | ||||||
Canada | 13 | % | 11 | % | 12 | % | ||||||
International(1) | 7 | % | 1 | % | — | |||||||
100 | % | 100 | % | 100 | % | |||||||
December 31, | ||||||||
2010 | 2009 | |||||||
Fixed assets | ||||||||
United States | 63% | 62% | ||||||
Canada | 28% | 29% | ||||||
International(1) | 9% | 9% | ||||||
100% | 100% | |||||||
(1) | International includes our operations in Europe, Asia and Australasia. |
Year Ended December 31, | ||||||||||||
Type | 2010 | 2009 | 2008 | |||||||||
Energy carbon steel tubular products | 38% | 40% | 44% | |||||||||
Oilfield and natural gas distribution products | 62% | 60% | 56% | |||||||||
100% | 100% | 100% | ||||||||||
NOTE 14 — | FAIR VALUE MEASUREMENTS |
F-38
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
December 31, 2010 | ||||||||||||||||
Assets: | $ | — | $ | — | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Interest rate swap agreements | 8,975 | — | 8,975 | — | ||||||||||||
Foreign exchange forward contracts | 209 | — | 209 | — | ||||||||||||
December 31, 2009 | ||||||||||||||||
Assets: | ||||||||||||||||
Assets held for sale (marketable equity securities) | $ | 22,690 | $ | 22,690 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Foreign exchange forward contracts | 955 | — | 955 | — | ||||||||||||
Interest rate swap agreements | 26,773 | — | 26,773 | — |
December 31, 2010 | December 31, 2009 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
Value | Fair Value | Value | Fair Value | |||||||||||||
Financial assets | ||||||||||||||||
Cash | $ | 56,202 | $ | 56,202 | $ | 56,244 | $ | 56,244 | ||||||||
Accounts receivable, net | 596,404 | 596,404 | 506,194 | 506,194 | ||||||||||||
Financial liabilities | ||||||||||||||||
Trade accounts payable | 426,632 | 426,632 | 338,512 | 338,512 | ||||||||||||
Accrued expenses and other liabilities | 102,807 | 102,807 | 120,816 | 120,816 | ||||||||||||
Long-term debt | 1,360,241 | 1,292,826 | 1,452,610 | 1,435,110 |
NOTE 15 — | COMMITMENTS AND CONTINGENCIES |
F-39
Year Ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Operating rental expense | $ | 37,804 | $ | 30,371 | $ | 24,982 | ||||||
Operating | Capital | |||||||
Leases | Leases | |||||||
2011 | $ | 27,576 | $ | 1,181 | ||||
2012 | 22,445 | 1,192 | ||||||
2013 | 16,265 | 1,203 | ||||||
2014 | 10,627 | 1,087 | ||||||
2015 | 8,382 | 754 | ||||||
Thereafter | 5,618 | 3,195 | ||||||
$ | 90,913 | $ | 8,612 | |||||
F-40
• | That our future settlement payments, disease mix and dismissal rates will be materially consistent with historic experience; | |
• | That future incidences of asbestos-related diseases in the U.S. will be materially consistent with current public health estimates; | |
• | That the rates at which future asbestos-related mesothelioma incidences result in compensable claims filings against us will be materially consistent with its historic experience; | |
• | That insurance recoveries for settlement payments and defense costs will be materially consistent with historic experience; | |
• | That legal standards (and the interpretation of these standards) applicable to asbestos litigation will not change in material respects; | |
• | That there are no materially negative developments in the claims pending against us; and | |
• | That key co-defendants in current and future claims remain solvent. |
F-41
NOTE 16 — | GUARANTOR AND NON-GUARANTOR FINANCIAL STATEMENTS |
F-42
December 31, 2010 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash | $ | 1.1 | $ | 4.4 | $ | — | $ | 50.7 | $ | — | $ | 56.2 | ||||||||||||
Accounts receivable, net | 0.7 | 447.1 | — | 148.6 | — | 596.4 | ||||||||||||||||||
Inventory, net | — | 625.4 | — | 140.0 | — | 765.4 | ||||||||||||||||||
Income taxes receivable | 1.0 | 89.8 | — | 1.9 | (60.1 | ) | 32.6 | |||||||||||||||||
Other current assets | — | 2.7 | 2.1 | 5.4 | — | 10.2 | ||||||||||||||||||
Total current assets | 2.8 | 1,169.4 | 2.1 | 346.6 | (60.1 | ) | 1,460.8 | |||||||||||||||||
Investment in subsidiaries | 686.6 | 478.3 | — | — | (1,164.9 | ) | — | |||||||||||||||||
Intercompany receivable | 6.5 | — | 480.2 | — | (486.7 | ) | — | |||||||||||||||||
Other assets | — | 138.0 | 0.1 | 9.7 | (88.7 | ) | 59.1 | |||||||||||||||||
Fixed assets, net | — | 46.3 | 19.9 | 38.5 | — | 104.7 | ||||||||||||||||||
Goodwill | — | 509.5 | — | 39.9 | — | 549.4 | ||||||||||||||||||
Other intangible assets, net | — | 747.3 | — | 69.9 | — | 817.2 | ||||||||||||||||||
$ | 695.9 | $ | 3,088.8 | $ | 502.3 | $ | 504.6 | $ | (1,800.4 | ) | $ | 2,991.2 | ||||||||||||
Trade accounts payable | $ | — | $ | 306.5 | $ | 1.1 | $ | 119.0 | $ | — | $ | 426.6 | ||||||||||||
Accrued expenses | 0.1 | 67.2 | 11.1 | 24.4 | — | 102.8 | ||||||||||||||||||
Income taxes payable | — | — | 60.1 | — | (60.1 | ) | — | |||||||||||||||||
Deferred revenue | — | 17.4 | — | 0.7 | — | 18.1 | ||||||||||||||||||
Deferred income taxes | — | 73.2 | (0.6 | ) | (2.0 | ) | — | 70.6 | ||||||||||||||||
Total current liabilities | 0.1 | 464.3 | 71.7 | 142.1 | (60.1 | ) | 618.1 | |||||||||||||||||
Long-term debt, net | — | 1,314.3 | — | 134.6 | (88.7 | ) | 1,360.2 | |||||||||||||||||
Intercompany payable | — | 327.6 | — | 159.1 | (486.7 | ) | — | |||||||||||||||||
Other liabilities | 6.1 | 296.0 | 3.4 | 17.7 | — | 323.2 | ||||||||||||||||||
Shareholders’ equity | 689.7 | 686.6 | 427.2 | 51.1 | (1,164.9 | ) | 689.7 | |||||||||||||||||
$ | 695.9 | $ | 3,088.8 | $ | 502.3 | $ | 504.6 | $ | (1,800.4 | ) | $ | 2,991.2 | ||||||||||||
F-43
December 31, 2009 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash | $ | 0.4 | $ | 5.1 | $ | — | $ | 50.7 | $ | — | $ | 56.2 | ||||||||||||
Accounts receivable, net | 0.6 | 344.6 | 0.1 | 163.3 | (2.4 | ) | 506.2 | |||||||||||||||||
Inventory, net | — | 708.3 | — | 163.4 | — | 871.7 | ||||||||||||||||||
Income taxes receivable | 5.9 | 53.5 | — | (2.3 | ) | (35.8 | ) | 21.3 | ||||||||||||||||
Other current assets | — | 3.4 | 1.6 | 7.2 | — | 12.2 | ||||||||||||||||||
Total current assets | 6.9 | 1,114.9 | 1.7 | 382.3 | (38.2 | ) | 1,467.6 | |||||||||||||||||
Investment in subsidiaries | 740.8 | 451.0 | — | — | (1,191.8 | ) | — | |||||||||||||||||
Intercompany receivable | — | 0.5 | 423.4 | — | (423.9 | ) | — | |||||||||||||||||
Other assets | 1.0 | 145.9 | 0.4 | 10.3 | (79.2 | ) | 78.4 | |||||||||||||||||
Fixed assets, net | — | 49.6 | 18.9 | 43.0 | — | 111.5 | ||||||||||||||||||
Goodwill | — | 506.6 | — | 43.1 | — | 549.7 | ||||||||||||||||||
Other intangible assets, net | — | 787.1 | — | 88.9 | — | 876.0 | ||||||||||||||||||
$ | 748.7 | $ | 3,055.6 | $ | 444.4 | $ | 567.6 | $ | (1,733.1 | ) | $ | 3,083.2 | ||||||||||||
Trade accounts payable | $ | — | $ | 238.4 | $ | 5.9 | $ | 97.1 | $ | (2.9 | ) | $ | 338.5 | |||||||||||
Accrued expenses | 0.4 | 78.4 | 15.5 | 26.5 | — | 120.8 | ||||||||||||||||||
Income taxes payable | — | — | 35.8 | — | (35.8 | ) | — | |||||||||||||||||
Deferred revenue | — | 15.5 | — | 1.5 | — | 17.0 | ||||||||||||||||||
Deferred income taxes | — | 55.1 | (1.3 | ) | (1.9 | ) | — | 51.9 | ||||||||||||||||
Total current liabilities | 0.4 | 387.4 | 55.9 | 123.2 | (38.7 | ) | 528.2 | |||||||||||||||||
Long-term debt, net | — | 1,315.5 | — | 216.3 | (79.2 | ) | 1,452.6 | |||||||||||||||||
Intercompany payable | — | 282.8 | — | 140.6 | (423.4 | ) | — | |||||||||||||||||
Other liabilities | 4.4 | 329.1 | 4.4 | 20.6 | — | 358.5 | ||||||||||||||||||
Shareholders’ equity | 743.9 | 740.8 | 384.1 | 66.9 | (1,191.8 | ) | 743.9 | |||||||||||||||||
$ | 748.7 | $ | 3,055.6 | $ | 444.4 | $ | 567.6 | $ | (1,733.1 | ) | $ | 3,083.2 | ||||||||||||
Year Ended December 31, 2010 | ||||||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||||||
Sales | $ | — | $ | 3,124.8 | $ | — | $ | 726.7 | $ | (6.0 | ) | $ | 3,845.5 | |||||||||||||||
Cost of sales | — | 2,742.1 | 3.8 | 587.5 | (6.0 | ) | 3,327.4 | |||||||||||||||||||||
Gross margin | — | 382.7 | (3.8 | ) | 139.2 | — | 518.1 | |||||||||||||||||||||
Selling, general and administrative expenses | 0.4 | 243.7 | 78.6 | 125.1 | — | 447.8 | ||||||||||||||||||||||
Operating (loss) income | (0.4 | ) | 139.0 | (82.4 | ) | 14.1 | — | 70.3 | ||||||||||||||||||||
Other (expense) income | (1.3 | ) | (267.3 | ) | 153.1 | (30.0 | ) | — | (145.5 | ) | ||||||||||||||||||
(Loss) income before taxes | (1.7 | ) | (128.3 | ) | 70.7 | (15.9 | ) | — | (75.2 | ) | ||||||||||||||||||
Equity in earnings of | ||||||||||||||||||||||||||||
subsidiary | (51.1 | ) | 29.2 | — | — | 21.9 | — | |||||||||||||||||||||
Income tax (benefit) | (1.0 | ) | (48.0 | ) | 27.4 | (1.8 | ) | — | (23.4 | ) | ||||||||||||||||||
Net (loss) income | $ | (51.8 | ) | $ | (51.1 | ) | $ | 43.3 | $ | (14.1 | ) | $ | 21.9 | $ | (51.8 | ) | ||||||||||||
F-44
Year Ended December 31, 2009 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Sales | $ | — | $ | 3,215.6 | $ | — | $ | 448.3 | $ | (2.0 | ) | $ | 3,661.9 | |||||||||||
Cost of sales | — | 2,690.1 | 2.6 | 376.7 | (2.0 | ) | 3,067.4 | |||||||||||||||||
Inventory write-down | — | 44.1 | — | 2.4 | — | 46.5 | ||||||||||||||||||
Gross margin | — | 481.4 | (2.6 | ) | 69.2 | — | 548.0 | |||||||||||||||||
Selling, general and operating expenses | 0.3 | 246.8 | 89.5 | 72.0 | — | 408.6 | ||||||||||||||||||
Goodwill and intangible impairment | — | 317.1 | — | 69.0 | — | 386.1 | ||||||||||||||||||
Operating (loss) income | (0.3 | ) | (82.5 | ) | (92.1 | ) | (71.8 | ) | — | (246.7 | ) | |||||||||||||
Other (expense) income | (7.1 | ) | (385.0 | ) | 293.6 | (9.6 | ) | — | (108.1 | ) | ||||||||||||||
(Loss) income before taxes | (7.4 | ) | (467.5 | ) | 201.5 | (81.4 | ) | — | (354.8 | ) | ||||||||||||||
Equity in earnings of | ||||||||||||||||||||||||
subsidiary | (334.7 | ) | 47.9 | — | — | 286.8 | �� | |||||||||||||||||
Income tax (benefit) | (2.3 | ) | (84.9 | ) | 75.8 | (3.6 | ) | — | (15.0 | ) | ||||||||||||||
Net (loss) income | $ | (339.8 | ) | $ | (334.7 | ) | $ | 125.7 | $ | (77.8 | ) | $ | 286.8 | $ | (339.8 | ) | ||||||||
Year Ended December 31, 2008 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Sales | $ | — | $ | 2,653.2 | $ | 1,977.6 | $ | 632.7 | $ | (8.3 | ) | $ | 5,255.2 | |||||||||||
Cost of sales | — | 2,179.2 | 1,586.8 | 514.7 | (7.6 | ) | 4,273.1 | |||||||||||||||||
Gross margin | — | 474.0 | 390.8 | 118.0 | (0.7 | ) | 982.1 | |||||||||||||||||
Selling, general and operating expenses | 7.1 | 165.1 | 227.8 | 82.1 | — | 482.1 | ||||||||||||||||||
Operating (loss) income | (7.1 | ) | 308.9 | 163.0 | 35.9 | (0.7 | ) | 500.0 | ||||||||||||||||
Other (expense) income | (17.1 | ) | (300.7 | ) | 239.1 | (14.5 | ) | — | (93.2 | ) | ||||||||||||||
(Loss) income before taxes | (24.2 | ) | 8.2 | 402.1 | 21.4 | (0.7 | ) | 406.8 | ||||||||||||||||
Equity in earnings of | ||||||||||||||||||||||||
subsidiary | 270.0 | 264.9 | 13.4 | — | (548.3 | ) | — | |||||||||||||||||
Income tax (benefit) | (8.4 | ) | 3.1 | 150.6 | 8.0 | — | 153.3 | |||||||||||||||||
Net (loss) income | $ | 254.2 | $ | 270.0 | $ | 264.9 | $ | 13.4 | $ | (549.0 | ) | $ | 253.5 | |||||||||||
F-45
Year Ended December 31, 2010 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash flows provided by (used in): | ||||||||||||||||||||||||
Operating activities | $ | (0.2 | ) | $ | 32.3 | $ | 5.5 | $ | 74.8 | $ | — | $ | 112.4 | |||||||||||
Investing activities | 0.6 | (13.6 | ) | (5.5 | ) | 2.3 | — | (16.2 | ) | |||||||||||||||
Financing activities | 0.3 | (15.5 | ) | — | (82.7 | ) | — | (97.9 | ) | |||||||||||||||
Effect of exchange rate on cash | — | (4.0 | ) | — | 5.7 | — | 1.7 | |||||||||||||||||
Increase (decrease) in cash | 0.7 | (0.8 | ) | — | 0.1 | — | — | |||||||||||||||||
Cash — beginning of period | 0.4 | 5.2 | — | 50.6 | — | 56.2 | ||||||||||||||||||
Cash — end of period | $ | 1.1 | $ | 4.4 | $ | — | $ | 50.7 | $ | — | $ | 56.2 | ||||||||||||
Year Ended December 31, 2009 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash flows provided by (used in): | ||||||||||||||||||||||||
Operating activities | $ | (9.2 | ) | $ | 480.7 | $ | 4.8 | $ | 29.2 | $ | — | $ | 505.5 | |||||||||||
Investing activities | (0.2 | ) | (106.3 | ) | (4.9 | ) | 44.5 | — | (66.9 | ) | ||||||||||||||
Financing activities | 9.8 | (377.1 | ) | — | (26.6 | ) | — | (393.9 | ) | |||||||||||||||
Effect of exchange rate on cash | — | 1.4 | — | (2.0 | ) | — | (0.6 | ) | ||||||||||||||||
Increase (decrease) in cash | 0.4 | (1.3 | ) | (0.1 | ) | 45.1 | — | 44.1 | ||||||||||||||||
Cash — beginning of period | — | 6.5 | 0.1 | 5.5 | — | 12.1 | ||||||||||||||||||
Cash — end of period | $ | 0.4 | $ | 5.2 | $ | — | $ | 50.6 | $ | — | $ | 56.2 | ||||||||||||
Year Ended December 31, 2008 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash flows provided by (used in): | ||||||||||||||||||||||||
Operating activities | $ | (22.5 | ) | $ | (133.7 | ) | $ | (37.2 | ) | $ | 56.0 | $ | — | $ | (137.4 | ) | ||||||||
Investing activities | (0.9 | ) | (293.4 | ) | 67.5 | (87.4 | ) | — | (314.2 | ) | ||||||||||||||
Financing activities | 23.4 | 426.2 | (29.8 | ) | 32.1 | — | 451.9 | |||||||||||||||||
Effect of exchange rate on cash | — | — | 1.0 | 0.7 | — | 1.7 | ||||||||||||||||||
Increase (decrease) in cash | — | (0.9 | ) | 1.5 | 1.4 | — | 2.0 | |||||||||||||||||
Cash — beginning of period | — | 5.8 | 0.2 | 4.1 | — | 10.1 | ||||||||||||||||||
Cash — end of period | $ | — | $ | 4.9 | $ | 1.7 | $ | 5.5 | $ | — | $ | 12.1 | ||||||||||||
F-46
NOTE 17 — | QUARTERLY INFORMATION (UNAUDITED) |
First | Second | Third | Fourth | Year | ||||||||||||||||
2010 | ||||||||||||||||||||
Revenues | $ | 858.3 | $ | 926.9 | $ | 1,025.5 | $ | 1,034.8 | $ | 3,845.5 | ||||||||||
Gross margin | 129.5 | 117.4 | 136.8 | 134.4 | 518.1 | |||||||||||||||
Net loss | (11.9 | ) | (15.9 | ) | (10.5 | ) | (13.5 | ) | (51.8 | ) | ||||||||||
EPS: | ||||||||||||||||||||
Basic | $ | (0.07 | ) | $ | (0.09 | ) | $ | (0.07 | ) | $ | (0.08 | ) | $ | (0.31 | ) | |||||
Diluted | $ | (0.07 | ) | $ | (0.09 | ) | $ | (0.07 | ) | $ | (0.08 | ) | $ | (0.31 | ) | |||||
2009 | ||||||||||||||||||||
Revenues | $ | 1,153.7 | $ | 857.5 | $ | 822.1 | $ | 828.6 | $ | 3,661.9 | ||||||||||
Gross margin | 243.9 | 125.7 | 55.9 | 122.5 | 548.0 | |||||||||||||||
Net income (loss) | 71.8 | 16.7 | (361.7 | ) | (66.6 | ) | (339.8 | ) | ||||||||||||
EPS: | ||||||||||||||||||||
Basic | $ | 0.46 | $ | 0.11 | $ | (2.32 | ) | $ | (0.40 | ) | $ | (2.15 | ) | |||||||
Diluted | $ | 0.46 | $ | 0.11 | $ | (2.32 | ) | $ | (0.40 | ) | $ | (2.15 | ) |
F-47
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
Note 1 | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 42,080 | $ | 56,202 | ||||
Accounts receivable, net | 594,892 | 596,404 | ||||||
Inventories, net | 783,554 | 765,367 | ||||||
Income taxes receivable | 29,565 | 32,593 | ||||||
Other current assets | 9,989 | 10,209 | ||||||
Total current assets | 1,460,080 | 1,460,775 | ||||||
Other assets: | ||||||||
Debt issuance costs, net | 30,322 | 32,211 | ||||||
Assets held for sale | 1,804 | 12,722 | ||||||
Other assets | 13,408 | 14,212 | ||||||
45,534 | 59,145 | |||||||
Fixed assets: | ||||||||
Property, plant and equipment, net | 103,950 | 104,725 | ||||||
Intangible assets: | ||||||||
Goodwill | 551,720 | 549,384 | ||||||
Other intangible assets, net | 808,220 | 817,165 | ||||||
1,359,940 | 1,366,549 | |||||||
$ | 2,969,504 | $ | 2,991,194 | |||||
Liabilities and stockholders’ equity | ||||||||
Current liabilities: | ||||||||
Trade accounts payable | $ | 420,085 | $ | 426,632 | ||||
Accrued expenses and other liabilities | 106,909 | 102,807 | ||||||
Deferred revenue | 14,026 | 18,140 | ||||||
Deferred income taxes | 70,825 | 70,636 | ||||||
Total current liabilities | 611,845 | 618,215 | ||||||
Long-term obligations: | ||||||||
Long-term debt, net | 1,333,008 | 1,360,241 | ||||||
Deferred income taxes | 302,274 | 303,083 | ||||||
Other liabilities | 21,797 | 19,897 | ||||||
1,657,079 | 1,683,221 | |||||||
Stockholders’ equity: | ||||||||
Common stock, $0.01 par value per share; 800,000 shares authorized, issued and outstanding March 2011 — 168,836, issued and outstanding December 2010 — 168,808 | 1,688 | 1,688 | ||||||
Preferred stock, $0.01 par value per share; 150,000 shares authorized, no shares issued and outstanding | — | — | ||||||
Additional paid-in capital | 1,275,199 | 1,273,716 | ||||||
Retained (deficit) | (566,918 | ) | (565,790 | ) | ||||
Accumulated other comprehensive (loss) | (9,389 | ) | (19,856 | ) | ||||
700,580 | 689,758 | |||||||
$ | 2,969,504 | $ | 2,991,194 | |||||
F-48
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
(Dollars in thousands, except per share amounts) | ||||||||
Sales | $ | 991,813 | $ | 858,282 | ||||
Cost of sales | 844,847 | 728,810 | ||||||
Gross margin | 146,966 | 129,472 | ||||||
Operating expenses: | ||||||||
Selling, general and administrative expenses | 114,812 | 108,088 | ||||||
Operating income | 32,154 | 21,384 | ||||||
Other income (expense): | ||||||||
Interest expense | (33,500 | ) | (35,339 | ) | ||||
Change in fair value of derivative instruments | 1,868 | (4,063 | ) | |||||
Other, net | (2,340 | ) | (360 | ) | ||||
(33,972 | ) | (39,762 | ) | |||||
(Loss) before income taxes | (1,818 | ) | (18,378 | ) | ||||
Income tax (benefit) | (690 | ) | (6,478 | ) | ||||
Net (loss) | $ | (1,128 | ) | $ | (11,900 | ) | ||
Effective tax rate | 37.95 | % | 35.25 | % | ||||
Basic (loss) per common share | $ | (0.01 | ) | $ | (0.07 | ) | ||
Diluted (loss) per common share | $ | (0.01 | ) | $ | (0.07 | ) | ||
Weighted-average common shares, basic | 168,826 | 168,755 | ||||||
Weighted-average common shares, diluted | 168,826 | 168,755 |
F-49
Accumulated | ||||||||||||||||||||||||
Additional | Other | Total | ||||||||||||||||||||||
Common Stock | Paid-in | Retained | Comprehensive | Stockholders’ | ||||||||||||||||||||
Shares | Amount | Capital | (Deficit) | Income (Loss) | Equity | |||||||||||||||||||
(Dollars and shares in thousands) | ||||||||||||||||||||||||
Balance at December 31, 2009 | 168,735 | $ | 1,687 | $ | 1,269,772 | $ | (514,216 | ) | $ | (13,345 | ) | $ | 743,898 | |||||||||||
Net (loss) | — | — | — | (11,900 | ) | — | (11,900 | ) | ||||||||||||||||
Foreign currency translation | — | — | — | — | (5,814 | ) | (5,814 | ) | ||||||||||||||||
Pension adjustment | — | — | — | — | 163 | 163 | ||||||||||||||||||
Net comprehensive (loss) | (17,551 | ) | ||||||||||||||||||||||
Restricted stock vested during period | 31 | 1 | — | — | — | 1 | ||||||||||||||||||
Equity-based compensation expense | — | — | 974 | — | — | 974 | ||||||||||||||||||
Balance at March 31, 2010 | 168,766 | $ | 1,688 | $ | 1,270,746 | $ | (526,116 | ) | $ | (18,996 | ) | $ | 727,322 | |||||||||||
Balance at December 31, 2010 | 168,808 | $ | 1,688 | $ | 1,273,716 | $ | (565,790 | ) | $ | (19,856 | ) | $ | 689,758 | |||||||||||
Net (loss) | — | — | — | (1,128 | ) | — | (1,128 | ) | ||||||||||||||||
Foreign currency translation | — | — | — | — | 10,541 | 10,541 | ||||||||||||||||||
Pension Adjustment | (74 | ) | (74 | ) | ||||||||||||||||||||
Net comprehensive income | 9,339 | |||||||||||||||||||||||
Restricted stock vested during period | 28 | — | — | — | — | — | ||||||||||||||||||
Equity-based compensation expense | — | — | 1,483 | — | — | 1,483 | ||||||||||||||||||
Balance at March 31, 2011 | 168,836 | $ | 1,688 | $ | 1,275,199 | $ | (566,918 | ) | $ | (9,389 | ) | $ | 700,580 | |||||||||||
F-50
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
(Dollars in thousands) | ||||||||
Operating activities | ||||||||
Net (loss) | $ | (1,128 | ) | $ | (11,900 | ) | ||
Adjustments to reconcile net (loss) to net cash provided by operations: | ||||||||
Depreciation and amortization expense | 4,003 | 4,021 | ||||||
Amortization of debt issuance costs | 2,990 | 3,001 | ||||||
Equity-based compensation expense | 1,483 | 974 | ||||||
Deferred income tax (benefit) | (1,127 | ) | (1,464 | ) | ||||
Amortization of intangibles | 12,443 | 13,766 | ||||||
Increase in LIFO reserve | 10,065 | 6,872 | ||||||
Change in fair value of derivative instruments | (1,868 | ) | 4,063 | |||||
Provision for uncollectible accounts | (278 | ) | (460 | ) | ||||
Nonoperating losses and other items not using cash | 2,264 | 683 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 8,257 | (48,344 | ) | |||||
Inventories | (24,706 | ) | 38,040 | |||||
Income taxes | 2,983 | 16,099 | ||||||
Other current assets | 539 | (2,332 | ) | |||||
Accounts payable | (10,685 | ) | (4,574 | ) | ||||
Deferred revenue | (4,137 | ) | 7,117 | |||||
Accrued expenses and other current liabilities | 4,714 | (19,118 | ) | |||||
Net cash provided by operations | 5,812 | 6,444 | ||||||
Investing activities | ||||||||
Purchases of property, plant and equipment | (1,824 | ) | (5,095 | ) | ||||
Proceeds from the disposition of property, plant and equipment | 10,933 | 1,366 | ||||||
Other investment and notes receivable transactions | 2,830 | (667 | ) | |||||
Net cash provided by (used in) investing activities | 11,939 | (4,396 | ) | |||||
Financing activities | ||||||||
Net payments on revolving credit facilities | (30,830 | ) | (69,921 | ) | ||||
Proceeds from issuance of senior secured notes | — | 48,572 | ||||||
Debt issuance costs paid | — | (2,477 | ) | |||||
Net cash (used in) financing activities | (30,830 | ) | (23,826 | ) | ||||
(Decrease) in cash | (13,079 | ) | (21,778 | ) | ||||
Effect of foreign exchange rate on cash | (1,043 | ) | 58 | |||||
Cash — beginning of period | 56,202 | 56,244 | ||||||
Cash — end of period | $ | 42,080 | $ | 34,524 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Cash (received) for income taxes | $ | (2,753 | ) | $ | (19,893 | ) | ||
Cash paid for interest | 5,470 | 7,295 |
F-51
F-52
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Finished goods inventory at average cost: | ||||||||
Energy carbon steel tubular products | $ | 428,698 | $ | 396,611 | ||||
Valves, fittings, flanges and all other products | 480,565 | 481,137 | ||||||
909,263 | 877,748 | |||||||
Less: Excess of average cost over LIFO cost (LIFO reserve) | (111,474 | ) | (101,419 | ) | ||||
Less: Other inventory reserves | (14,235 | ) | (10,962 | ) | ||||
$ | 783,554 | $ | 765,367 | |||||
F-53
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
9.50% senior secured notes due 2016, net of discount | $ | 1,028,864 | $ | 1,027,938 | ||||
Asset-based revolving credit facility | 245,479 | 286,398 | ||||||
Midfield revolving credit facility | 23,463 | 1,297 | ||||||
Midfield term loan facility | 4,507 | 14,415 | ||||||
MRC Transmark revolving credit facility | 23,112 | 23,214 | ||||||
MRC Transmark factoring facility | 7,583 | 6,979 | ||||||
1,333,008 | 1,360,241 | |||||||
Less current portion | — | — | ||||||
$ | 1,333,008 | $ | 1,360,241 | |||||
Eligible | ||||||||||||||||||||
Collateral (up | ||||||||||||||||||||
Commitment | to Commitment | Amount | Letters of | |||||||||||||||||
Amount | Amount) | Outstanding | Credit | Availability | ||||||||||||||||
Asset-based revolving credit facility | $ | 900,000 | $ | 627,353 | $ | 245,479 | $ | 4,809 | $ | 377,065 | ||||||||||
Midfield revolving credit facility | 82,288 | 82,288 | 23,463 | — | 58,825 | |||||||||||||||
MRC Transmark revolving credit facility | 84,594 | 84,594 | 23,112 | 10,282 | 51,200 | |||||||||||||||
$ | 1,066,882 | $ | 794,235 | $ | 292,054 | $ | 15,091 | $ | 487,090 | |||||||||||
Cash on hand: | 42,080 | |||||||||||||||||||
Liquidity at March 31, 2011: | $ | 529,170 | ||||||||||||||||||
F-54
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
9.50% senior secured notes due 2016, net of discount | 9.88 | % | 9.88 | % | ||||
Asset-based revolving credit facility | 3.50 | % | 3.34 | % | ||||
Midfield revolving credit facility | 4.75 | % | 5.00 | % | ||||
Midfield term loan facility | 5.75 | % | 5.86 | % | ||||
MRC Transmark revolving credit facility | 2.57 | % | 2.61 | % | ||||
MRC Transmark factoring facility | 1.63 | % | 1.46 | % | ||||
8.43 | % | 8.29 | % | |||||
March 31, 2011 | December 31, 2010 | |||||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||
Forward foreign exchange contracts(1) | $ | 57 | $ | — | $ | — | $ | 209 | ||||||||
Interest rate contracts(1) | — | 7,414 | — | 8,975 |
(1) | Included in “Accrued expenses and other current liabilities” in our condensed consolidated balance sheets. The total notional amount of our interest rate swaps was approximately $0.5 billion at March 31, 2011 and December 31, 2010. The total notional amount of our forward foreign exchange contracts was approximately $23 million and $8 million at March 31, 2011 and December 31, 2010. |
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Derivatives not designated as hedging instruments: | ||||||||
Forward foreign exchange contracts | $ | 278 | $ | 157 | ||||
Interest rate contracts | 1,590 | (4,220 | ) |
F-55
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Currency translation adjustments | $ | (8,162 | ) | $ | (18,703 | ) | ||
Pension-related adjustments | (1,227 | ) | (1,153 | ) | ||||
Accumulated other comprehensive loss | $ | (9,389 | ) | $ | (19,856 | ) | ||
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Net (loss) | $ | (1,128 | ) | $ | (11,900 | ) | ||
Average basic shares outstanding | 168,826 | 168,755 | ||||||
Effect of dilutive securities | — | — | ||||||
Average dilutive shares outstanding | 168,826 | 168,755 | ||||||
Net (loss) per share: | ||||||||
Basic | $ | (0.01 | ) | $ | (0.07 | ) | ||
Diluted | $ | (0.01 | ) | $ | (0.07 | ) |
F-56
Weighted | ||||||||||||||||
Average | ||||||||||||||||
Weighted- | Remaining | Aggregate | ||||||||||||||
Average | Contractual | Intrinsic | ||||||||||||||
Options | Exercise Price | Term | Value | |||||||||||||
(years) | (thousands) | |||||||||||||||
Outstanding at December 31, 2009 | 3,979,210 | $ | 9.77 | |||||||||||||
Granted | — | — | ||||||||||||||
Exercised | — | — | ||||||||||||||
Forfeited | (45,118 | ) | $ | 7.44 | ||||||||||||
Expired | — | — | ||||||||||||||
Outstanding at March 31, 2010 | 3,934,092 | $ | 9.80 | 8.3 | $ | 5,516 | ||||||||||
Outstanding at December 31, 2010 | 3,937,122 | $ | 9.95 | |||||||||||||
Granted | — | — | ||||||||||||||
Exercised | — | — | ||||||||||||||
Forfeited | (13,345 | ) | $ | 4.81 | ||||||||||||
Expired | — | — | ||||||||||||||
Outstanding at March 31, 2011 | 3,923,777 | $ | 9.96 | 7.4 | $ | 2,985 | ||||||||||
Weighted | ||||||||||||||||
Weighted | Average | |||||||||||||||
Average | Remaining | Aggregate | ||||||||||||||
Exercise | Contractual | Intrinsic | ||||||||||||||
Options | Price | Term | Value | |||||||||||||
(years) | (thousands) | |||||||||||||||
Stock Options | ||||||||||||||||
At March 31, 2011: | ||||||||||||||||
Options exercisable | 943,879 | $ | 8.40 | 6.8 | $ | 1,356 | ||||||||||
Options outstanding and vested | 943,879 | $ | 8.40 | 6.8 | $ | 1,356 | ||||||||||
Options outstanding, vested and expected to vest | 3,743,112 | $ | 10.02 | 7.4 | $ | 2,803 |
F-57
Weighted Average | ||||||||
Grant-Date | ||||||||
Shares | Fair Value | |||||||
Beginning balance at December 31, 2009 | 227,885 | 5.57 | ||||||
Vested | (30,191 | ) | 4.71 | |||||
Forfeited | (4,764 | ) | 4.71 | |||||
Ending balance at March 31, 2010 | 192,930 | 5.73 | ||||||
Beginning balance at December 31, 2010 | 155,465 | 5.97 | ||||||
Vested | (28,584 | ) | 4.71 | |||||
Forfeited | (953 | ) | 4.71 | |||||
Ending balance at March 31, 2011 | 125,928 | 6.27 | ||||||
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Equity-based compensation expense: | ||||||||
Stock options | $ | 1,022 | $ | 784 | ||||
Restricted stock | 108 | 77 | ||||||
Restricted common units | — | (339 | ) | |||||
Profit units | 353 | 452 | ||||||
Total equity-based compensation expense | $ | 1,483 | $ | 974 | ||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Unrecognized equity-based compensation expense: | ||||||||
Stock options | $ | 8,880 | $ | 11,466 | ||||
Restricted stock | 497 | 886 | ||||||
Profit units | 1,658 | 3,874 | ||||||
Total unrecognized equity-based compensation expense | $ | 11,035 | $ | 16,226 | ||||
F-58
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Sales: | ||||||||
North America | $ | 932.4 | $ | 780.7 | ||||
International | 59.4 | 77.6 | ||||||
Consolidated | $ | 991.8 | $ | 858.3 | ||||
Depreciation and amortization: | ||||||||
North America | $ | 3.5 | $ | 3.5 | ||||
International | 0.5 | 0.5 | ||||||
Consolidated | $ | 4.0 | $ | 4.0 | ||||
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Amortization of intangibles: | ||||||||
North America | $ | 11.0 | $ | 11.0 | ||||
International | 1.4 | 2.8 | ||||||
Consolidated | $ | 12.4 | $ | 13.8 | ||||
Operating income: | ||||||||
North America | $ | 30.6 | $ | 14.0 | ||||
International | 1.6 | 7.4 | ||||||
Consolidated | $ | 32.2 | $ | 21.4 | ||||
Interest expense | $ | 33.5 | $ | 35.3 | ||||
Other expense | 0.5 | 4.5 | ||||||
(Loss) before income taxes | $ | (1.8 | ) | $ | (18.4 | ) | ||
F-59
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Goodwill: | ||||||||
North America | $ | 509.2 | $ | 509.5 | ||||
International | 42.5 | 39.9 | ||||||
Consolidated goodwill | $ | 551.7 | $ | 549.4 | ||||
Total assets: | ||||||||
North America | $ | 2,714.1 | $ | 2,748.7 | ||||
International | 255.4 | 242.5 | ||||||
Consolidated total assets | $ | 2,969.5 | $ | 2,991.2 | ||||
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Sales: | ||||||||
United States | 78 | % | 76 | % | ||||
Canada | 16 | % | 15 | % | ||||
International | 6 | % | 9 | % | ||||
100 | % | 100 | % | |||||
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
Assets: | ||||||||
United States | 81 | % | 83 | % | ||||
Canada | 10 | % | 9 | % | ||||
International | 9 | % | 8 | % | ||||
100 | % | 100 | % | |||||
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
Type | 2011 | 2010 | ||||||
Energy carbon steel tubular products | 34 | % | 33 | % | ||||
Valves, fittings, flanges and other products | 66 | % | 67 | % | ||||
100 | % | 100 | % | |||||
F-60
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
March 31, 2011 | ||||||||||||||||
Assets: | ||||||||||||||||
Forward foreign exchange contracts | $ | 57 | — | $ | 57 | — | ||||||||||
Liabilities: | ||||||||||||||||
Interest rate swap agreements | 7,414 | — | 7,414 | — | ||||||||||||
December 31, 2010 | ||||||||||||||||
Assets: | — | — | — | — | ||||||||||||
Liabilities: | ||||||||||||||||
Forward foreign exchange contracts | 209 | — | 209 | — | ||||||||||||
Interest rate swap agreements | 8,975 | — | 8,975 | — |
March 31, 2011 | December 31, 2010 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
Value | Fair Value | Value | Fair Value | |||||||||||||
Cash | $ | 42,080 | $ | 42,080 | $ | 56,202 | $ | 56,202 | ||||||||
Accounts receivable, net | 594,892 | 594,892 | 596,404 | 596,404 | ||||||||||||
Trade accounts payable | 420,085 | 420,085 | 426,632 | 426,632 | ||||||||||||
Accrued expenses and other liabilities | 106,909 | 106,909 | 102,807 | 102,807 | ||||||||||||
Long-term debt | 1,333,008 | 1,328,962 | 1,360,241 | 1,292,826 |
F-61
F-62
March 31, 2011 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash | $ | 0.9 | $ | 6.3 | $ | — | $ | 34.9 | $ | — | $ | 42.1 | ||||||||||||
Accounts receivable, net | 0.7 | 405.4 | — | 188.8 | — | 594.9 | ||||||||||||||||||
Inventory, net | — | 628.8 | — | 154.8 | — | 783.6 | ||||||||||||||||||
Income taxes receivable | 0.1 | 60.6 | — | 5.1 | (36.2 | ) | 29.6 | |||||||||||||||||
Other current assets | — | 2.1 | 2.0 | 5.8 | — | 9.9 | ||||||||||||||||||
Total current assets | 1.7 | 1,103.2 | 2.0 | 389.4 | (36.2 | ) | 1,460.1 | |||||||||||||||||
Investment in subsidiaries | 697.7 | 395.8 | — | — | (1,093.5 | ) | — | |||||||||||||||||
Intercompany receivable | 7.3 | — | 363.6 | — | (370.9 | ) | — | |||||||||||||||||
Other assets | — | 129.6 | 0.2 | 8.4 | (92.7 | ) | 45.5 | |||||||||||||||||
Fixed assets, net | — | 45.5 | 19.5 | 39.0 | — | 104.0 | ||||||||||||||||||
Goodwill | — | 509.2 | — | 42.5 | — | 551.7 | ||||||||||||||||||
Other intangible assets, net | — | 737.4 | — | 70.8 | — | 808.2 | ||||||||||||||||||
$ | 706.7 | $ | 2,920.7 | $ | 385.3 | $ | 550.1 | $ | (1,593.3 | ) | $ | 2,969.5 | ||||||||||||
Trade accounts payable | $ | — | $ | 295.3 | $ | 0.8 | $ | 124.0 | $ | — | $ | 420.1 | ||||||||||||
Accrued expenses | 0.2 | 83.4 | 7.8 | 22.8 | (7.3 | ) | 106.9 | |||||||||||||||||
Income taxes payable | — | — | 33.6 | 2.6 | (36.2 | ) | — | |||||||||||||||||
Deferred revenue | — | 12.6 | — | 1.4 | — | 14.0 | ||||||||||||||||||
Deferred income taxes | — | 70.8 | — | — | — | 70.8 | ||||||||||||||||||
Total current liabilities | 0.2 | 462.1 | 42.2 | 150.8 | (43.5 | ) | 611.8 | |||||||||||||||||
Long-term debt, net | — | 1,274.3 | — | 177.2 | (118.5 | ) | 1,333.0 | |||||||||||||||||
Intercompany payable | — | 190.3 | — | 148.1 | (338.4 | ) | — | |||||||||||||||||
Other liabilities | 5.9 | 296.3 | 2.5 | 18.8 | 0.6 | 324.1 | ||||||||||||||||||
Shareholders’ equity | 700.6 | 697.7 | 340.6 | 55.2 | (1,093.5 | ) | 700.6 | |||||||||||||||||
$ | 706.7 | $ | 2,920.7 | $ | 385.3 | $ | 550.1 | $ | (1,593.3 | ) | $ | 2,969.5 | ||||||||||||
F-63
December 31, 2010 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash | $ | 1.1 | $ | 4.4 | $ | — | $ | 50.7 | $ | — | $ | 56.2 | ||||||||||||
Accounts receivable, net | 0.7 | 447.1 | — | 148.6 | — | 596.4 | ||||||||||||||||||
Inventory, net | — | 625.4 | — | 140.0 | — | 765.4 | ||||||||||||||||||
Income taxes receivable | 1.0 | 89.8 | — | 1.9 | (60.1 | ) | 32.6 | |||||||||||||||||
Other current assets | — | 2.7 | 2.1 | 5.4 | — | 10.2 | ||||||||||||||||||
Total current assets | 2.8 | 1,169.4 | 2.1 | 346.6 | (60.1 | ) | 1,460.8 | |||||||||||||||||
Investment in subsidiaries | 686.6 | 478.3 | — | — | (1,164.9 | ) | — | |||||||||||||||||
Intercompany receivable | 6.5 | — | 480.2 | — | (486.7 | ) | — | |||||||||||||||||
Other assets | — | 138.0 | 0.1 | 9.7 | (88.7 | ) | 59.1 | |||||||||||||||||
Fixed assets, net | — | 46.3 | 19.9 | 38.5 | — | 104.7 | ||||||||||||||||||
Goodwill | — | 509.5 | — | 39.9 | — | 549.4 | ||||||||||||||||||
Other intangible assets, net | — | 747.3 | — | 69.9 | — | 817.2 | ||||||||||||||||||
$ | 695.9 | $ | 3,088.8 | $ | 502.3 | $ | 504.6 | $ | (1,800.4 | ) | $ | 2,991.2 | ||||||||||||
Trade accounts payable | $ | — | $ | 306.5 | $ | 1.1 | $ | 119.0 | $ | — | $ | 426.6 | ||||||||||||
Accrued expenses | 0.1 | 67.2 | 11.1 | 24.4 | — | 102.8 | ||||||||||||||||||
Income taxes payable | — | — | 60.1 | — | (60.1 | ) | — | |||||||||||||||||
Deferred revenue | — | 17.4 | — | 0.7 | — | 18.1 | ||||||||||||||||||
Deferred income taxes | — | 73.2 | (0.6 | ) | (2.0 | ) | — | 70.6 | ||||||||||||||||
Total current liabilities | 0.1 | 464.3 | 71.7 | 142.1 | (60.1 | ) | 618.1 | |||||||||||||||||
Long-term debt, net | — | 1,314.3 | — | 134.6 | (88.7 | ) | 1,360.2 | |||||||||||||||||
Intercompany payable | — | 327.6 | — | 159.1 | (486.7 | ) | — | |||||||||||||||||
Other liabilities | 6.1 | 296.0 | 3.4 | 17.7 | — | 323.2 | ||||||||||||||||||
Shareholders’ equity | 689.7 | 686.6 | 427.2 | 51.1 | (1,164.9 | ) | 689.7 | |||||||||||||||||
$ | 695.9 | $ | 3,088.8 | $ | 502.3 | $ | 504.6 | $ | (1,800.4 | ) | $ | 2,991.2 | ||||||||||||
F-64
Three Months Ended March 31, 2011 | ||||||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||||||
Sales | $ | — | $ | 771.5 | $ | — | $ | 220.3 | $ | — | $ | 991.8 | ||||||||||||||||
Cost of sales | — | 667.1 | 0.9 | 176.8 | — | 844.8 | ||||||||||||||||||||||
Gross margin | — | 104.4 | (0.9 | ) | 43.5 | — | 147.0 | |||||||||||||||||||||
Operating expenses | — | 60.9 | 20.5 | 33.4 | — | 114.8 | ||||||||||||||||||||||
Operating (loss) income | — | 43.5 | (21.4 | ) | 10.1 | — | 32.2 | |||||||||||||||||||||
Other (expense) income | (0.2 | ) | (94.4 | ) | 68.8 | (8.2 | ) | — | (34.0 | ) | ||||||||||||||||||
(Loss) income before taxes | (0.2 | ) | (50.9 | ) | 47.4 | 1.9 | — | (1.8 | ) | |||||||||||||||||||
Equity in earnings of subsidiary | (1.0 | ) | 30.0 | — | — | (29.0 | ) | — | ||||||||||||||||||||
Income tax (benefit) | (0.1 | ) | (19.9 | ) | 17.6 | 1.7 | — | (0.7 | ) | |||||||||||||||||||
Net (loss) income | $ | (1.1 | ) | $ | (1.0 | ) | $ | 29.8 | $ | 0.2 | $ | (29.0 | ) | $ | (1.1 | ) |
Three Months Ended March 31, 2010 | ||||||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||||||
Sales | $ | — | $ | 656.2 | $ | — | $ | 202.1 | $ | — | $ | 858.3 | ||||||||||||||||
Cost of sales | — | 565.2 | 0.9 | 162.7 | — | 728.8 | ||||||||||||||||||||||
Gross margin | — | 91.0 | (0.9 | ) | 39.4 | — | 129.5 | |||||||||||||||||||||
Operating expenses | 0.2 | 57.0 | 18.3 | 32.6 | — | 108.1 | ||||||||||||||||||||||
Operating (loss) income | (0.2 | ) | 34.0 | (19.2 | ) | 6.8 | — | 21.4 | ||||||||||||||||||||
Other (expense) income | (0.4 | ) | (106.3 | ) | 73.0 | (6.1 | ) | — | (39.8 | ) | ||||||||||||||||||
(Loss) income before taxes | (0.6 | ) | (72.3 | ) | 53.8 | 0.7 | — | (18.4 | ) | |||||||||||||||||||
Equity in earnings of subsidiary | (11.5 | ) | 33.0 | — | — | (21.5 | ) | — | ||||||||||||||||||||
Income tax (benefit) | (0.2 | ) | (27.8 | ) | 20.8 | 0.7 | — | (6.5 | ) | |||||||||||||||||||
Net (loss) income | $ | (11.9 | ) | $ | (11.5 | ) | $ | 33.0 | $ | — | $ | (21.5 | ) | $ | (11.9 | ) | ||||||||||||
Three Months Ended March 31, 2011 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash flows provided by (used in): | ||||||||||||||||||||||||
Operating activities | $ | (0.1 | ) | $ | 33.8 | $ | 3.6 | $ | (31.5 | ) | $ | — | $ | 5.8 | ||||||||||
Investing activities | (0.1 | ) | 12.7 | (3.6 | ) | 2.9 | — | 11.9 | ||||||||||||||||
Financing activities | — | (43.3 | ) | — | 12.5 | — | (30.8 | ) | ||||||||||||||||
Effect of exchange rate on cash | — | (1.3 | ) | — | 0.3 | — | (1.0 | ) | ||||||||||||||||
Increase (decrease) in cash | (0.2 | ) | 1.9 | — | (15.8 | ) | — | (14.1 | ) | |||||||||||||||
Cash — beginning of period | 1.1 | 4.4 | — | 50.7 | — | 56.2 | ||||||||||||||||||
Cash — end of period | $ | 0.9 | $ | 6.3 | $ | — | $ | 34.9 | $ | — | $ | 42.1 | ||||||||||||
F-65
Three Months Ended March 31, 2010 | ||||||||||||||||||||||||
Non- | ||||||||||||||||||||||||
Parent | Issuer | Guarantors | Guarantors | Elim | Total | |||||||||||||||||||
Cash flows provided by (used in): | ||||||||||||||||||||||||
Operating activities | $ | 0.4 | $ | (5.7 | ) | $ | 4.3 | $ | 7.4 | $ | — | $ | 6.4 | |||||||||||
Investing activities | (0.6 | ) | 1.2 | (4.3 | ) | (0.7 | ) | — | (4.4 | ) | ||||||||||||||
Financing activities | — | 3.4 | — | (27.1 | ) | — | (23.7 | ) | ||||||||||||||||
Effect of exchange rate on cash | — | (0.8 | ) | — | 0.8 | — | — | |||||||||||||||||
Increase (decrease) in cash | (0.2 | ) | (1.9 | ) | — | (19.6 | ) | — | (21.7 | ) | ||||||||||||||
Cash — beginning of period | 0.5 | 5.1 | — | 50.6 | — | 56.2 | ||||||||||||||||||
Cash — end of period | $ | 0.3 | $ | 3.2 | $ | — | $ | 31.0 | $ | — | $ | 34.5 | ||||||||||||
F-66